# Murree Holiday Home Rental Income Projection | Haven > See month-by-month rental income for a 10-bedroom Murree home near Mall Road: PKR 25.1M in bookings, PKR 15.07M owner share, plus low and high scenarios. Source: https://havenholidayhome.com/market-reports/murree-holiday-home-feasibility-earnings ![Murree Holiday Home Feasibility & Earnings Projection, Haven Holiday Homes market report](https://havenholidayhome.com/public/reports/1780691816_cover.webp) How much can a large holiday home in Murree earn? This feasibility report projects a full year for a 10-bedroom property near Mall Road with covered parking for 7–8 cars, fully managed by Haven under the 40/60 plan. The expected outcome is PKR 25.1 million in bookings, with PKR 15.07 million going to the owner. Why Murree is a strong short-stay market ---------------------------------------- Murree has two distinct peak seasons. In June and July, families from Islamabad, Lahore and across Punjab come up to escape the heat of the plains. In December and January, snow brings a second wave of visitors. Between the peaks sit quieter shoulder months, which is why seasonal pricing matters more in Murree than in most Pakistani destinations. Large homes stand out in this market. Most Murree accommodation is hotel rooms and small apartments, so extended families and groups travelling together have limited choice when they want to stay under one roof. Parking is the other constraint: Murree is known for its shortage of parking, and a home with covered parking for several cars solves a real problem for guests arriving in more than one vehicle. The property in this projection ------------------------------- - 10 bedrooms, let by the room - Located near Mall Road - Covered indoor parking for 7–8 cars - Fully furnished and fully managed by Haven The figures model a stabilised year: a home that is already listed, reviewed and operating normally, rather than its first months on the market. Expected year at a glance ------------------------- Annual figurePKR Total booking amount received25,121,000 **Owner share (60%)****15,072,600** Haven share (40%, covers all running costs)10,048,400 Average occupancyAbout 52% That works out to an average of roughly PKR 1.26 million a month for the owner. At PKR 280 to the US dollar, the owner's annual share is about USD 54,000. Month-by-month projection ------------------------- Nightly rates are per room. All figures in PKR. MonthOccupancyNightly rateBooking amountOwner 60% Jan50%14,0002,170,0001,302,000 Feb40%11,0001,232,000739,200 Mar30%9,000837,000502,200 Apr40%10,0001,200,000720,000 May55%12,0002,046,0001,227,600 Jun80%16,0003,840,0002,304,000 Jul80%16,0003,968,0002,380,800 Aug65%14,0002,821,0001,692,600 Sep45%11,0001,485,000891,000 Oct40%10,0001,240,000744,000 Nov30%9,000810,000486,000 Dec70%16,0003,472,0002,083,200 **Year****About 52%****25,121,000****15,072,600** What the monthly numbers show ----------------------------- **Three months carry the year.** June, July and December together bring in about PKR 11.3 million in bookings, around 45% of the annual total, and PKR 6.8 million for the owner. August and January add another PKR 3 million for the owner. **March and November are the weak points.** Occupancy falls to around 30%, and the owner's share drops to about PKR 490,000–500,000 for the month. These are the best months for owner-side work such as structural repairs or furniture replacement, since taking the home offline costs the least. **Running costs are Haven's.** Staff, utilities, cleaning, laundry, linen and advertising are all paid from Haven's 40%, so the owner's share is not reduced in quiet months. Conservative, expected and strong-year outcomes ----------------------------------------------- Annual outcome (PKR)LowExpectedHigh Average occupancyAbout 38%About 52%About 58% Total booking amount received12,483,00025,121,00032,814,000 **Owner share (60%)****7,489,800****15,072,600****19,688,400** Haven share (40%)4,993,20010,048,40013,125,600 The gap between the scenarios comes from occupancy and rates. The expected case assumes season-aware pricing, and the high case assumes the home consistently achieves premium rates. How these figures were calculated --------------------------------- - **Booking amount** = 10 rooms × nights in the month × occupancy × nightly rate. Owner share = 60% of the booking amount. - **Not included:** owner-borne items such as government taxes, structural maintenance and furniture or appliance replacement. - **Currency:** all figures in PKR; USD conversions use PKR 280 to the dollar. - **Prepared:** June 2026. This is an indicative projection, not a financial guarantee. Actual results depend on the property's condition, its readiness for guests and market conditions. How the partnership works ------------------------- Haven runs and funds day-to-day operations. Haven's fee is 40% of the total booking amount received, and it covers all running costs: utilities, cleaning, caretaker and staff, and advertising. The owner keeps 60%, paid after each checkout. The owner covers taxes, structural maintenance, replacement of furniture and major appliances, and building insurance. See the full breakdown on our [property management page](/property-management). Frequently asked questions -------------------------- ### How much can a 10-bedroom holiday home in Murree earn? In this projection, the expected year brings in PKR 25.1 million in bookings and PKR 15.07 million for the owner. The owner's share ranges from about PKR 7.5 million in a weak year to PKR 19.7 million in a strong one. ### When is peak season in Murree? June and July (summer) and December and January (snow) are the peaks, with August also strong. March and November are the quietest months. ### Does the owner pay the running costs? No. Haven pays staff, utilities, cleaning, laundry, linen and advertising from its 40%. The owner covers taxes, structural maintenance and furniture replacement. ### Can I get a projection for my own property? Yes. Every home is different, so we prepare a tailored projection after a no-obligation assessment of your property. Get a projection for your Murree home ------------------------------------- Own a holiday home in Murree, or a property you'd like to turn into one? [Partner with Haven](/partner-with-us) or call or WhatsApp [0300 4422529](tel:+923004422529) for a no-obligation assessment. You can also browse the homes we already manage in [Murree](/holiday-homes-in-murree). Download the full report ------------------------ The PDF includes the complete charts, occupancy tables and seasonal projections. [Download PDF](https://havenholidayhome.com/public/reports/1780691816_report.pdf) [← All market reports](https://havenholidayhome.com/market-reports) For property ownersPut these numbers to work ------------------------- Own a home in the Galiyat, Murree, Islamabad or Lahore? Haven can manage it as a short-term rental. [List your property](https://havenholidayhome.com/property-management) [WhatsApp us](https://wa.me/923004422529?text=Hi%20Haven%20Holiday%20Homes%2C%20I%20read%20your%20market%20report%20and%20would%20like%20to%20discuss%20my%20property.)