← Back to the Independent City Hotel model
Your numbers
Build the model around your property
Start from the Independent City Hotel profile, adjust the key drivers to match your property, watch the value update live, then download a PDF of your own model.
Build your own model
Adjust the drivers for your property
Property
Occupancy70%
Revenue drivers
Adoption is incremental — the share Centro causes that wouldn't otherwise happen.
Late check-out% of room-nights$ avg
Room upgrade% of room-nights$ avg
Room service / F&B% of guest-nights$ avg
Restaurant venue A% of guest-nights$ avg
Restaurant / bar venue B% of guest-nights$ avg
Meeting roomsbookings/day/room$ avg
Events% attendee$ avg
Room-revenue uplift% of room revenue
Operational savings — effectiveness
Front-desk call reduction40%
Housekeeping efficiency70%
Energy reduction — rooms15%
Energy reduction — common area12%
Out-of-service room recovery100%
Annual value created
$161K
revenue + savings / year
Additional revenue$113,056
Operational savings$47,619
EBITDA impactrev × 35% + savings~$87K
Centro platform (Activate)
$31,600
initial · then $21,600/yr
≈ 13.4% of value created