Projected Income
Homeowner Commission
25% Daily Rate
25% Monthly Rate
Daily Min Low Season
Nightly Rate
x7 Days
X 36 Weeks (Low Season)
50% Weekly Total
%50 Expectant Total (Before Elite Commissions)
Elite 20% Commission
%50 Expectant Total (Minus Elite 20% Commissions)
Elite 25% Commission
%50 Expectant Total (Minus Elite 25% Commissions)
Daily Min High Season
Nightly Rate
x7 Days
X 16 Weeks (High Season)
80% Weekly Total
%80 Expectant Total (Before Elite Commissions)
Elite 20% Commission
%80 Expectant Total (Minus Elite 20% Commissions)
Elite 25% Commission
%80 Expectant Total (Minus Elite 25% Commissions)
TOTAL Minus 20%
TOTAL Minus 25%
30 Night Min Low Season
Monthly Rate
x8 Months (Low Season)
%50 Expectant Total (Before Elite Commissions)
Elite 20% Commission
Elite 25% Commission
%50 Expectant Total (Minus Elite 20% Commissions)
%50 Expectant Total (Minus Elite 25% Commissions)
30 Night Min High Season
Monthly Rate
x4 Months (High Season)
%80 Expectant Total (Before Elite Commissions)
Elite 20% Commission
Elite 25% Commission
%80 Expectant Total (Minus Elite 20% Commissions)
%80 Expectant Total (Minus Elite 25% Commissions)
TOTAL Minus 20%
TOTAL Minus 25%
Should be Empty: