Business plan · 2027–2029
Northshore Stays
Short-term rental management company
1Executive summary
Northshore Stays is a short-term rental management company serving Port Ellis and one beach town within 25 minutes. Owners earn steady income from their homes without handling guests, cleaners or repairs.
We start Year 1 with 8 units under management and plan to reach 53 units by the end of Year 3. At a 20% management fee, Year 3 revenue comes to $346,920 with a profit of $138,600. The company breaks even at 20 units, which this plan reaches in month 12 of Year 1 (2027).
2Company and services
- Company
- Northshore Stays, LLC
- Founder
- Jordan Lee
- Area served
- Port Ellis and one beach town within 25 minutes
Services included in the fee
- Listing setup, photos and pricing
- Guest messaging and check-in support
- Cleaning and turnover scheduling
- Maintenance and inspections
- Monthly owner statements
3Fee model
- Management fee
- 20% of gross booking revenue
- Per unit
- $640 a month on an average of $3,200 booking revenue
- Onboarding fee
- $500 once per new unit
- Other fees
- Repairs and deep cleans billed to the owner at cost
- Owner agreement
- 12-month term, then 60 days’ notice from either side
4Target market and area
- Target owners
- Owners of one to three holiday homes who live more than two hours away
- Area
- Port Ellis and one beach town within 25 minutes
- Market count
- Example count: 310 active listings in the area, 140 run by hosts with one listing
- Units this plan adds
- 45 over three years, net of owners who leave
5Competition
- Owners compare us to
- Owners managing alone, two local agencies, cleaners who co-host on the side
- Why they choose us
- A team within 25 minutes of every home; owner statements by the 5th of each month
6Operations and tech
- How the work gets done
- Contract cleaners in each town, an inspection after every checkout, two repair vendors on call
- Tech stack
- PMS with channel manager, smart locks, a dynamic pricing tool, accounting software
7Marketing summary
Referrals from cleaners and estate agents, a free revenue review for owners, and a local search page per town.
Channels, budget and the 90-day calendar are set out in a separate marketing plan.
8Team
- Team today
- Jordan Lee (owner relations, pricing); one part-time guest coordinator
- Next hire
- Operations coordinator once the portfolio reaches 25 units
9Milestones
- Year 1 (2027): Fill the first summer season and collect a review from every owner
- Year 2 (2028): Open a third town and hire the operations coordinator
- Year 3 (2029): Keep every owner who joined in Year 1
- Break-even at 20 units: In month 12 of Year 1 (2027)
10Financial plan
Assumptions
- Management fee of 20% of gross booking revenue, on $3,200 a month per unit = $640 per unit per month.
- Onboarding fee of $500 per new unit, counted once in the year the unit joins.
- Fixed costs of $9,000 a month, flat for three years. Variable cost of $190 per unit per month.
- New units join evenly through the year, so each counts for half of its first year.
- Startup costs of $15,000 are spent before Year 1.
Three-year projection
| USD | Year 12027 | Year 22028 | Year 32029 |
|---|---|---|---|
| Units at start of year | 8 | 20 | 35 |
| New units added | 12 | 15 | 18 |
| Units at end of year | 20 | 35 | 53 |
| Average units managed | 14 | 27.5 | 44 |
| Management fees | $107,520 | $211,200 | $337,920 |
| Onboarding fees | $6,000 | $7,500 | $9,000 |
| Total revenue | $113,520 | $218,700 | $346,920 |
| Fixed costs | $108,000 | $108,000 | $108,000 |
| Variable costs | $31,920 | $62,700 | $100,320 |
| Total costs | $139,920 | $170,700 | $208,320 |
| Profit | −$26,400 | $48,000 | $138,600 |
| Cumulative, after startup costs | −$41,400 | $6,600 | $145,200 |

