A $3,100 monthly floor instead of 20 percent, and the spread runs the wrong way
The trailing twelve off the owner's dashboard: $61,400 gross bookings, of which $9,300 was collected cleaning fees. 214 booked nights across 63 separate stays. 3BR/2BA, sleeps 8, hot tub, ten minutes from the main street of a small mountain town. Accommodation revenue $52,100, so ADR $243, occupancy 59 percent.
He wants out of the day to day and gave me two shapes.
Option A, straight co-host fee. 20 percent of accommodation revenue, so $10,420 on last year's numbers, $868 a month. He keeps the permit, the listing, the insurance, and he pays consumables and utilities. Cancelable by either side on 30 days.
Option B, I pay him $3,100 a month flat on a 24 month term and keep whatever the property makes. Here's my build on last year's revenue: platform host fee 3 percent of $61,400 is $1,842. Cleaning at $165 a turn times 63 turns is $10,395 against $9,300 collected, so I'm $1,095 underwater on cleaning before anything else. Consumables $18 a turn, $1,134. Utilities $290 a month, internet $85, hot tub service contract $140, so $6,180. My own policy, quoted $1,400. Software $540. Rent $37,200. Total $58,691 against $61,400 gross. Net $2,709.
So the fee pays almost four times what the lease pays at current revenue, and the lease is the one with the 24 month tail. To match $10,420 I need roughly $8,000 more gross, call it 13 percent. I think that's live because he has run a flat $239 weekday and $289 weekend all year with no minimum stay and no orphan-night rules, and he blocked a chunk of March for himself.
What I'm unsure of. The $165 cleaning number is one quote from one company. His shoulder season is ugly, November was 8 booked nights. Option A can be pulled out from under me at 30 days once I've built the systems. Option B locks me to a permit in his name that renews annually.
I have never run a single unit. The decision on my desk this week is whether I sign B to own the upside or take A and accept that he can fire me the month it starts working.