RN_Forecast = Hotel_Inventory × (Forecast_Occ_Pct / 100) RD = MAX(0, (RN_Forecast + Group_Rooms) − Hotel_Inventory) Displacement_Loss = RD × Online_ADR MAGR = (Total_Displacement_Loss − Total_Additional_Spend) / Total_Group_Rooms
Logic is hardcoded for stability. Contact 2 Keys to adjust the underlying model.
Enter your group data and calculate to see the recommendation.
Run the calculation to see the full breakdown of rooms, displacement, revenue and net value for each day.