Villa Earnings Calculator

How Much Could Your Villa Earn?

Adjust your property details and see a live breakdown — gross revenue, all costs, and your owner net.

View in:

Revenue

3 Bedrooms
Rp 3.000.000/ nightconservative avg
70%
30%95%
Gross / monthRp 63M

Platform & Fees

Airbnb ~15% · Booking.com ~18%
18%

Pura Homes Management

15% of net-after-OTA

Rp 8M/mo

Monthly Costs

Defaults scaled to 3 bedrooms — edit any field to customise.

Rp

1–2 staff

Rp

Electricity, water, gas

Rp

Guest supplies, cleaning products, laundry

Rp

WiFi — guests expect fast, reliable speed

Rp

Banjar, garbage, iuran lingkungan

Optional — toggle to add
Rp 1M/mo
2%

% of gross. 2–3% recommended.

Taxes

10% of gross

Remitted to local regency — always applies

% of gross

Default 0.5% for individual owners. Tap ⓘ to learn more.

Owner Net / Month

Rp 24M

Rp 284M / year

Gross RevenueRp 63.000.000

Fees & Deductions

OTA Commission (18%)(Rp 11.340.000)
Net After OTARp 51.660.000
Management Fee (15%)(Rp 7.749.000)
Regent Tax (10%)(Rp 6.300.000)
Maintenance (2%)(Rp 1.260.000)
PPh (0.5%)(Rp 315.000)

Monthly Costs

Pura Flat Fee(Rp 3.000.000)
Staff(Rp 4.000.000)
Utilities(Rp 3.000.000)
Supplies & Laundry(Rp 1.500.000)
Internet(Rp 500.000)
Community Fees(Rp 350.000)
Owner Net / MonthRp 23.686.000
AnnualRp 284.232.000

Break-even occupancy

46% buffer

24%
Talk to Us on WhatsApp

We'll review your property and give a personalised estimate.

Conservative estimates based on Pura Homes portfolio averages. Actual results vary by property, season, and direct booking mix.

Investment Analysis

Enter your purchase price to see ROI, payback period, and 5-year projections

Property Investment

Rp

Include leasehold, construction, and fit-out costs

Enter a purchase price to see ROI

Ready to Talk Numbers?

This estimate is a starting point. We'll walk through your specific property, location, and goals to give you an accurate picture.

WhatsApp Usinfo@purahomesgroup.com