CORE RULE (HARDENED 2026-04-27 — Rachel Devine + Weber feedback, same evening)
Single-estimate format. Always.
When building or sending a SkyRun rental projection (XLSX/PDF/PPTX/email):
1. ONE number, not three. No "Year 1 launch / Year 1 stretch / Year 2 stabilized" three-row table. One stabilized big number, full stop.
2. Lead with the BIG number — the stabilized fully-ramped figure — at the top of every artifact. First line of the email. Cover slide. PDF headline.
3. Narrate the ramp separately, in plain English. "This is what the property earns once it's hit its stride. Takes some time to get there — typically by Year 2 — as reviews accumulate and the algorithm learns the listing." No tables for the ramp.
4. Give them the gross AND the net to owner. Always pair: $XXK gross / $YYK net to you (after our flat 30%).
5. Bump it up. Rachel's repeat coaching: numbers anchored to underperforming comps look low. Always anchor to the strongest defensible comp (e.g., Lakota 3BR aggregate, NOT Antler at Lakota 103 alone). When in doubt, push toward the upper end of the range — the conservative anchor sandbags the conversation.
6. Don't model speculative amenities. Sauna, fancy decor packages, Year-3 polish — flag as perks that may help occupancy, but don't put numbers on them. Rachel: "things like sauna are a good perk and may help occupancy, but are not something we can really give numbers off of yet."
What this REPLACES (do not do)
- ❌ Multi-row "Year 1 base / Year 1 stretch / Year 2 stab" tables in PDFs/emails
- ❌ Year 1 launch ramp narrated as a separate revenue line in client-facing artifacts
- ❌ Pessimistic anchor (single underperformer comp) when a stronger aggregate is available
- ❌ Sauna / decor / Year-3 amenity uplift modeled as $
- ❌ Three numbers per property in a side-by-side comparison (collapse to one stabilized per property)
What stays from the prior version
- ✅ Required levers in plain form in the workbook: monthly ADR, monthly Booked Nights, annual occupancy %, commission rate (flat 30%).
- ✅ Remove abstracted multipliers — no "Occupancy Multiplier" / "Rate Multiplier" fields not wired to formulas.
- ✅ Label adjustable columns with a ✎ pencil icon.
- ✅ PDF/email must include Net-to-Owner explicitly alongside Gross.
- ✅ Base Case must equal the Revenue Projection total — no hardcoded numbers.
- ✅ YOUR LEVERS callout at top of Revenue Projection sheet.
How the email reads (template — prospect-facing)
> Hi [Name],
>
> Quick numbers on [property]:
>
> $92,000 gross / $64,400 net to you, annual, once stabilized.
>
> That's the stabilized run-rate — what this property earns once it's been on the market for a year, has a base of reviews, and the booking algorithm has learned the listing. Takes some time to get there, typically by Year 2.
>
> Anchored to [comp name] — [N nights / $X gross / $Y ADR in 2025] — and adjusted for [the 1-2 things that move it up or down].
>
> [PDF + xlsx attached.]
>
> Best,
> Joseph
How the email reads (template — internal Rachel-prep)
> Hey Rachel,
>
> Numbers on [property]:
>
> $92,000 gross / $64,400 net to owner, stabilized.
>
> Anchored to [comp]. Bumped up [+X%] for [reasons]. Single estimate, no Year 1 / Year 2 split.
>
> Want your read before I send.
How the PDF/PPTX cover slide reads
103 Reserve Way — Stabilized Annual Earnings
$92,000 gross
$64,400 net to you (after our flat 30%)
This is the run-rate once the property is stabilized.
Takes some time to get there — typically by Year 2.
(NOT a 4-scenario table. ONE number. Big.)
Why
Rachel's feedback (verbatim, 2026-04-27 evening, two threads same night):
Devine thread: "I think these numbers look pretty good but again I don't like to give three numbers let's give the nice big one right off the bat and then we tell them it takes some time to get there. Things like sauna are a good perk and may help occupancy, but are not something we can really give numbers off of yet."
Weber thread: "I think the numbers are quite low. I never give multiple years. I only give one estimate. And I think you should look at Dreamcatcher As a comp."
Two same-night flags = a hard pattern. Apply universally.
How to apply
skyrun-builderandvt-skyrun-builderskills MUST enforce single-estimate format. The 3-scenario sheet pattern (Year 1 March / Year 1 July / Year 2 Stab) is now banned in client-facing artifacts.- The Cover slide and PDF headline lead with the stabilized big number, gross + net.
- The internal Rachel-prep email template leads with the stabilized big number too — Rachel reviews 1 number, not a table.
- The prospect-facing email leads with the stabilized big number, narrates the ramp in 1 sentence.
- The xlsx workbook keeps a single "Stabilized" sheet (not three scenarios) with monthly ADR + Booked Nights as editable levers. Optional sensitivity sheet (Conservative / Base / Optimistic) is allowed in the workbook only as backup detail — the email/PDF/PPTX cover never shows the multi-scenario table.
Comp anchoring rule (NEW 2026-04-27)
Anchor to the strongest defensible comp set, not the closest single-unit comp. Single-unit comps swing wildly with one underperformer (e.g., Antler at Lakota 103 = $39,816 because the unit was self-managed weakly half the year). Aggregates smooth this out.
- Use Lakota 3BR aggregate ($80,770 / 298 nights / $271 ADR, 2025) for any 3BR Lakota / Dreamcatcher / Reserve property
- Use WP 5BR portfolio aggregate for 5BR derivations
- Use WP 4BR portfolio aggregate for 4BR derivations
- Single-unit comps are useful as proof-of-methodology in the workbook's Comparables sheet, but never the primary anchor for the headline number.
Wiring status
- ✅ Memory updated 2026-04-27 with one-big-number rule
- ⏳ skyrun-builder skill needs same-day patch — see project_skill_maintenance_flags.md
- ⏳ Devine + Weber deliverables being rebuilt 2026-04-27 evening with this rule
- ⏳ Update template files in
Property Deliverables/Templates/with single-estimate cover slide