Short-Term Rental Analyzer

Analyze Airbnb/VRBO rental income potential with seasonal adjustments.

Property & Financing

Purchase Price$400,000

Down Payment

Interest Rate (%)

Loan Term

STR Revenue

Average Nightly Rate

Cleaning Fee

Occupancy Rate65%

Avg Stay Length (nights)

Seasonal Adjustments

Peak Season Multiplier

Peak Season Months

Low Season Multiplier

Low Season Months

Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec
$158	$158	$225	$225	$225	$293	$293	$293	$293	$225	$158	$225

Operating Expenses

Property Tax (annual)

Insurance (annual)

Utilities (monthly)

Internet (monthly)

Cleaning Cost (per turn)

Supplies (monthly)

Maintenance (monthly)

Platform Fees (%)

Property Mgmt (%)

Review Numbers

Break-even: 50% occupancy

Annual Cash Flow

$12,696

$1,058/month

Revenue

Gross Revenue$65,829/yr

Monthly Average$5,486

Est. Stays/Year79

Expenses

Fixed Expenses$16,400/yr

Platform Fees$1,975/yr

Cleaning Costs$7,908/yr

Mortgage$26,850/yr

Returns

Gross Yield16.5%

Cap Rate9.9%

Cash-on-Cash15.9%

STR vs Long-Term

Est. LTR Rent$2,800/mo

STR Premium+96%

Need STR Financing?

We connect you with loan programs for short-term rental properties.

Get Pre-Qualified