New Amenity Revenue
Guaranteed
$0
This is math, not a projection: your unit count times the rate you chose above, every month, all year.
Retention Savings
Estimated
$0
Annual savings from fewer turnovers, at $3,000 per turnover avoided.
Staffing Cost Savings
Estimated
$0
Trash complaints your team stops handling, valued at $30/hour.
Violation Revenue Recovered
Estimated
$0
Documented violations billed at $50, kept 100% by the property.
Total Annual Impact
$0
Per year, across all four categories above.
Equivalent to raising rent $0 per door per month, funded by an amenity fee instead of a rent increase.
What this property loses every second it waits →
$0.00
Service nights to generate $100K for this property →
—
Estimated Property Value Increase
$0
Capitalized from your guaranteed amenity revenue only, at a 5% cap rate. We didn't touch the estimates to get this number.
Added asset value potential at sale, not an annual figure. Actual valuation depends on your market's cap rate.
The proposal is an online estimated projection, not a valid quote. Final pricing is confirmed at your walkthrough.
New Amenity Revenue is a direct calculation based on the unit count and markup you select. Retention Savings, Staffing Cost Savings, and Violation Revenue Recovered are estimates based on industry benchmarks and typical outcomes. Actual results vary by property. Contact us for a personalized quote.
See the math behind these numbers
Nothing here is hidden. Every figure above comes from these formulas:
New Amenity Revenue = units × your markup × 12 months. Direct arithmetic from your own inputs.
Retention Savings = units × retention lift × $3,000 per avoided turnover. The retention lift comes from your scenario: 4% Conservative, 8% Moderate, 12% Aggressive. Turnover rates are already annual, so there's no extra ×12.
Staffing Cost Savings = your monthly staff hours × $30/hour × 12 months.
Violation Revenue = units × 1% per week × $50 per violation × 52 weeks, kept 100% by the property.
Property Value Increase = New Amenity Revenue ÷ 5% cap rate. Only the guaranteed revenue line is capitalized; the three estimates are excluded from this figure on purpose.
Alfred Revenue Score = a base score from your door count, plus bonuses for your scenario, resident markup, staff hours relieved, and current valet situation. Open "What earned the points?" above for your exact point-by-point breakdown. The two decimals are unique to your exact setup.
All dollar figures round to the nearest $10. Bring these formulas to the walkthrough and we'll pressure-test them against your property's real numbers.
