.jpg)
Deal Basics
Total acquisition cost.
Percentage of purchase price.
Closing costs plus any rehab or furnishing budget.
Annual mortgage rate (APR).
Mortgage term in years.
Annual property taxes.
Annual homeowners/landlord insurance.
Optional monthly HOA or association dues.
Revenue Assumptions
Average nightly rate.
Check AirDNA or Rabbu for your market.
Charged per booking.
Average nights per booking.
Used for capacity and furnishing flags.
Used for capacity flags.
Operating Expenses
Electric, water, gas, internet.
Percentage of revenue (default 20%).
Percentage of revenue (default 5%).
Airbnb/VRBO host fee (default 3%).
Market Signals
Check AirDNA Market Grade or search Airbnb for your ZIP code.
Beach, ski resort, downtown, event venue, etc.
Potential rent arbitrage signal.
Opportunity Score
79
Strong Opportunity
Monthly Cash Flow
$696
Cash-on-Cash
9.8%
Cap Rate
8.8%
Break-Even Occupancy
57.0%
Annual Revenue
$52,650
Cash Invested
$85,000
Score Breakdown
Hidden Opportunity & Risk Flags
Your 20% management fee is compressing margin. Self-managing could add approximately 12.4% to your cash-on-cash return.
Disclaimer: This tool provides estimates for educational purposes only and is not financial, legal, or investment advice. Always verify local STR regulations and run your own due diligence before purchasing.
Options
Show return metric:
Score Weighting
Stop Dreaming About It. Start Doing It.
Your dream job isn’t a fantasy — it’s a plan. Discover the path built for you.
$10K Weeks. A Few Days a Month. Doing What You Love.
The next big thing is #IRL. Is your business ready for it?
Get Paid for Sharing: Put Your Town On the Map
Free to join. Earn 60% commission on every sale, for up to 3 years.