Airbnb ROI & Yield Pro

Financial Analysis & Real Estate Returns for Short-Term Rentals

▼
▼
Net Cash Flow Discretionary
$ 0
$ 0 / year
Cash-on-Cash ROI Solid
0.0%
On out-of-pocket equity invested
Net Rental Yield Net Yield
0.0%
NOI / Total project cost
Gross Rental Yield Gross Yield
0.0%
Rental revenue / Purchase price
Cap Rate Cap Rate
0.0%
Unleveraged / All-cash return
Break-Even Occupancy Threshold
0%
0 nights / year required
1. Purchase & Initial Capital
Property acquisition price
$
% of purchase price
%
$
$
Total Project Cost: $ 0
Cash Out-of-Pocket: $ 0
2. Financing & Leverage
Mortgage Loan
$ 0
%
%
yrs
Loan Principal: $ 0
Monthly Debt (P&I): $ 0 / mo
3. Rental Revenue & Occupancy
Direct Monthly Revenue
Per booked night
$
0 nights / year
%
nts
$
$
4. Operating Expenses (OpEx)
3% split / 15% host-only
%
0% self / 15-20% pro
%
Monthly
$
Monthly
$
Annual
$
Annual
$
% of gross rent
%
Visual breakdown of every revenue dollar generated:
Net Free Cash Flow
Mortgage Debt Service
Property Management & Co-host
Cleaning & Turnover
Airbnb Host Fee
Utilities, Tax, HOA & Reserve
Line Item Per Month Per Year % of Gross
Copied to clipboard