Monthly income report
Marina view 1BR with balcony | Marina Halcyon | 2304
December 2025
Owner share 83%
Gross rental income
AED 26,268.10
6 bookings | 27 nights
Owner share
AED 21,802.52
83% of rental income
Bills & expenses
AED 2,050.13
Bills 1,673.99 | Exp. 376.14
Net payable to owner
AED 19,752.39
Paid 8 Jan 2026
Bookings
| # | Check-in | Check-out | Reservation | Guest | Rental | Owner net |
|---|---|---|---|---|---|---|
| 1 | 5 Dec 2025 | 11 Dec 2025 | airbnbOfficial | Marco Moreau | 5,065.06 | 4,204.00 |
| 2 | 11 Dec 2025 | 16 Dec 2025 | bookingcom | Mariam Petrov | 3,823.03 | 3,173.11 |
| 3 | 16 Dec 2025 | 19 Dec 2025 | bookingcom | Elena Rahman | 2,383.66 | 1,978.44 |
| 4 | 19 Dec 2025 | 23 Dec 2025 | airbnbOfficial | Priya Khan | 3,723.15 | 3,090.21 |
| 5 | 24 Dec 2025 | 28 Dec 2025 | airbnbOfficial | Charlotte Mansour | 4,793.73 | 3,978.80 |
| 6 | 28 Dec 2025 | 2 Jan 2026 | bookingcom | Mateo Aziz | 6,479.47 | 5,377.96 |
| Booking total | 26,268.10 | 21,802.52 | ||||
Expenses
| AMC | - |
| Maintenance | - |
| DTCM Permit Renewal | - |
| Painting | - |
| Consumables | 166.14 |
| Pool & Garden | - |
| Service Charge | - |
| Property Insurance | - |
| Pest Control | 210.00 |
| Owner End of Stay Cleaning | - |
| Expenses total | (376.14) |
Utility bills
| Du | 418.95 |
| Dewa | 487.61 |
| Gas | - |
| Cooling | 767.43 |
| Bills total | (1,673.99) |
Grand totalAED 19,752.39
Reservation summary
- Bookings
- 6
- Nights
- 27
- Nights into next month
- 1
- Average nightly rate
- 972.89
- Average length of stay
- 4.50
Reservations are reported in the month they check in.