Skip to main content
    HomeCommercial EnginesHotel Yield & OTA Leakage
    Hospitality Revenue & Commercial Yield Engineering

    Hotel RevPAR, ADR & OTA Leakage Calculator

    Benchmark your room revenue yield, deduct statutory Kenyan tourism taxes (TRA 2% Levy + 16% VAT), and uncover the exact profit leakage drained by third-party online travel agencies.

    Hospitality Commercial Yield & OTA Leakage Modeler

    Hotel RevPAR, ADR & OTA Leakage Calculator

    Model your property's RevPAR, GOPPAR, and statutory Kenyan tourism deductions (TRA 2% Levy, 16% VAT). Quantify commission leakage to Booking.com, Expedia, and Agoda, and measure EBITDA recovery via direct booking shifts.

    Property Parameters

    Total Room Count (Keys)65 keys
    Boutique (5)Mid-scale (80)Resort / MICE (400)
    Average Occupancy Rate68%
    Low Season (35%)Average (65%)Peak Migration (95%)
    Average Daily Rate (ADR)KES 18,500

    Channel Mix & OTA Commission

    Direct Website
    20%
    Corporate / MICE
    35%
    OTAs (Booking/Expedia)
    45%
    OTA Share of Total Bookings45%
    Average OTA Commission Rate18%
    Preferred (15%)Standard (18%)High Visibility Tier (22%)
    RevPAR (Yield / Key)
    Daily
    KES 12,580
    44.2 rooms occupied / night
    Annual OTA Commission Leakage
    KES 24,175,301
    KES 2,014,608 / month drained

    Annual Revenue & Statutory Levy Breakdown365 Operating Days

    Gross Room RevenueKES 298,460,500
    Tourism Regulatory Authority (TRA) Levy (2%)-KES 5,969,210
    Value Added Tax (VAT 16%)-KES 47,753,680
    Staff Service Charge (10%)-KES 29,846,050
    Net Room Revenue (After Levies)KES 214,891,560

    Direct Shift EBITDA Recapture

    Recovered net operating income by migrating OTA guests to direct booking agents

    Shift TargetShifted BookingsNet Annual EBITDA Gain
    +5% ShiftKES 6,715,361+KES 1,007,304
    +10% ShiftKES 13,430,723+KES 2,014,608
    +15% ShiftKES 20,146,084+KES 3,021,912
    +20% ShiftKES 26,861,445+KES 4,029,217

    Ready to Recapture Your Direct Booking Margin?

    Deploy OpenClaw's 28-agent autonomous hotel operating system with 24/7 multilingual WhatsApp booking, PMS synchronizer, and zero OTA commissions.

    Deploy Direct Booking Swarm

    Hospitality Commercial Strategy & Direct Yield Engineering

    Key benchmarks, statutory compliance obligations, and revenue recapture strategies for Kenyan hotels, lodges, and resorts.

    2% TRA Tourism Levy

    Mandatory statutory levy under the Tourism Act 2011, collected on gross accommodation, dining, and conference revenues.

    18% - 25% OTA Drain

    Third-party intermediaries capture between 18% and 25% of gross booking values on non-contracted leisure travelers.

    Direct Shift EBITDA

    Migrating just 10%–15% of guest acquisition to direct WhatsApp/web swarms flows directly to hotel bottom-line EBITDA.

    Frequently Asked Questions

    Request an Executive Hospitality Commercial Audit

    Discover how much your hotel or lodge can save by deploying the OpenClaw 28-agent autonomous operating system, custom PMS integration, and direct WhatsApp booking concierge.

    Schedule Commercial Review