Skip to main content

Serviced Accommodation Calculator

Model a UK serviced accommodation or short-let purchase from nightly rates to net income: occupancy, platform and management fees, cleaning per turnover, bills, the mortgage, and the occupancy you need just to break even.

By Alex Abazov, founder of ADVESTOR · Updated · Rates last verified August 2026

Run a quick version free right here. The full calculator is included in Monthly (£5/month) and Lifetime (£97 one-off). Buy-to-let and stamp duty calculators are free.

Run your numbers

Share of nights booked across the year.

Set 0 if you run it yourself. Platform fees of 15% are included.

Need every input? Open the full calculator

Net profit PCM

£160

After the mortgage

Breakeven occupancy

61.6%

Against 70% modelled

On these numbers this property makes £160 a month at 70% occupancy, and breaks even at 61.6%.

Full breakdown
  • Revenue and cost lines
  • Annual view and ROCE
  • Downloadable PDF
  • Per-night profit

We'll email you a secure link to open your breakdown and PDF. This creates a free ADVESTOR account, no password needed. See our Privacy Policy.

Example (default inputs)
Example deal

Net income PCM

£160

After the mortgage

Gross booking income PCM

£2,587

21.3 nights let a month

Breakeven occupancy

61.6%

You're modelling 70%

Total cash needed

£92,380

£200,000 purchase in England, £110 weekday and £150 weekend nightly rates, 70% occupancy, 15% platform and 15% management fees, 25% deposit at 5.75% interest-only.

What it works out

Gross booking income
Average nightly rate across weekdays and weekends, multiplied by the nights you expect to let.
Direct costs
Platform, card and management fees as a percentage of bookings, plus cleaning per turnover and per-night consumables.
Net income per month
What's left after direct costs, bills, insurance and the mortgage.
Breakeven occupancy
The occupancy you need to cover every cost, including the mortgage.
Net per night
What a weekday and a weekend night actually earn you after variable costs.
Lender stress test and ROCE
A stress-test check on the mortgage and the annual return on the cash you put in.

What you enter

  • Purchase price, UK nation and buyer type (stamp duty worked out for you)
  • Buying costs, refurb, furniture, dressing, photography and set-up months
  • Weekday and weekend nightly rates and average occupancy
  • Platform, card-processing, management and other percentage fees
  • Cleaner cost per turnover, average stay length and per-night costs
  • Council tax, utilities, broadband, insurance and other monthly bills
  • Deposit, interest rate and taxpayer status

How serviced accommodation numbers work

Serviced accommodation earns per night rather than per month, so income depends on two numbers: the average nightly rate and how many nights are booked. The calculator blends weekday and weekend rates across a typical week, applies your occupancy to an average month, and gives you gross booking income.

Costs then come in three layers. Percentage costs (platform commission, card fees and management) rise and fall with bookings. Per-stay costs, mainly cleaning and laundry, depend on how often guests change over. Fixed costs (council tax or business rates, utilities, broadband, insurance and the mortgage) have to be paid whether the property is full or empty.

Breakeven occupancy is the number to watch

Because so many costs are fixed, serviced accommodation has a sharp tipping point. Below a certain occupancy the property loses money every month; above it, each extra night is mostly profit. The calculator solves for that breakeven occupancy directly, using your rates, fees and costs.

Compare the breakeven figure with what similar properties nearby actually achieve across the whole year, including quiet months. If the breakeven sits close to realistic occupancy, the deal has very little margin for a slow season, a price war or a rise in platform fees.

Mortgages, tax and business rates

Many buy-to-let mortgages don't allow short-term letting, so serviced accommodation usually needs a holiday-let or specialist mortgage, and lenders assess income in different ways. The calculator runs a standard stress test on gross booking income as a first screen; confirm the real criteria with a broker.

The furnished holiday lettings tax regime was abolished from April 2025, so short-let profits are now taxed much like other rental income. In England, a property available to let for at least 140 days and actually let for at least 70 days a year can be assessed for business rates instead of council tax. Rules differ in Scotland and Wales.

Planning and permissions

In London, homes can be let short-term for up to 90 nights a year without planning permission; beyond that, permission is needed. Leases, mortgage terms and some councils restrict short-term letting elsewhere too. Check all three before you rely on the numbers.

Serviced Accommodation Calculator: common questions

Related tools

Further reading

Figures are estimates, not financial advice. Rates last verified August 2026.

Run your own numbers

Put your own deal through the Serviced Accommodation calculator, then save it and move on to the next one.

Run a quick version free right here. The full calculator is included in Monthly (£5/month) and Lifetime (£97 one-off). Buy-to-let and stamp duty calculators are free.