Wooden chair with white cushion next to a wall-mounted wooden desk holding a white table lamp.

List Your Villa — Get a Free Rental Forecast

Tell us about your villa and we'll send a free, no-obligation rental forecast — what it could earn under Cabo's owner-run management. Flat 13% fee, maintenance at cost, no lock-in.

Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
A real Cabo Bali owner report

This is exactly what your monthly owner report looks like

No black box. Every booking and every cost — in IDR and USD — with your true net profit at the bottom. This is a real, unedited sample month; only guest names are removed. Want the full report? Get it emailed to you below.

Lago Villas · Uluwatu · August 2025
Cabo Bali monthly owner report — profit and loss for Lago Villas, August 2025
The actual monthly statement we send every owner — designed, itemised, transparent.
$3,483.74
Net profit to owner
$4,325.50
Net rental income
$6,024.12
Gross revenue
100%
Occupancy · 31/31
$194.33
Avg nightly rate
58%
Owner margin (of gross)
One month, fully accounted for.

Where the money comes from

Thirteen stays across direct, Airbnb and Booking.com — every channel fee and our commission shown.

Gross revenue $6,024.12 → Channel fees −$915.48 → Cabo commission 13% −$783.14 → Net rental income $4,325.50
Across 31 nights · average $194.33 / night · 100% occupancy

The bottom line

We lead with the number that matters — what actually reaches the owner after every cost.

Profit & lossAugust 2025
Net rental income$4,325.50
Housekeeping$132.95
Property ops, maintenance & energy$273.39
Administrative & general$154.63
Staff salary$278.34
Other (bank & transfer fees)$2.44
Total expenses$841.76
Net profit to owner$3,483.74
All maintenance & supplies passed through at cost — no markup. Converted at the August 2025 rate: USD 1 = IDR 16,167. Net profit is 58% of gross this month.

What's inside the full report

  • Every booking, line by line — check-in / out, channel, nights, nightly rate, channel fee, our commission, and your take-home.
  • Every expense, itemised at cost — housekeeping, maintenance & energy, staff and admin — in both IDR and USD.
  • Occupancy, ADR & RevPAR — for the month and the full year to date.
  • Guest reviews from the month, so you see the experience behind the numbers.

The full year, in the open

2025 occupancy

96% adjusted occupancy — 205 of 213 rentable nights booked (April was an owner stay, not vacancy), at a $140 average daily rate — against a ~50–56% Bali market average.

2025 profit

$33,781 gross → $18,119 net profit to the owner year-to-date — that's 54% of gross reaching the owner after every cost.

★★★★★

"We felt right at home the moment we arrived… the whole team made such a genuine effort whenever they saw us around. Everything was spotless and well cared for. We can't wait to come back — highly recommend!"

— Abbey, Airbnb guest · August 2025 · Lago Villas, Uluwatu

Get the full report emailed to you

This is a sample. Drop your email and we'll send you the complete monthly owner report — every booking and every expense, line by line.

Free. No spam — just the sample report.