Cabins, beach houses, urban STRs. The break-even occupancy, ADR and cost stress tests, sensitivity analysis, and 30-year wealth math an STR investor actually needs — not a generic rental calculator.
Every panel is interactive — drag a slider, the whole report updates.
Curves show occupancy needed at four ADR levels. Where your point lands tells you instantly if the deal works.
Δ Annual cash flow as each input swings across its plausible range. Ranked so the load-bearing variable is unmistakable.
11 combined-haircut scenarios. Green survives, red breaks. Reveals which assumption is actually load-bearing.
Profitability across every plausible (ADR, occupancy) pair. The viable band is one glance, not a spreadsheet exercise.
Appreciation + principal paydown + cumulative after-tax cash flow stacked as three compounding sources.
Actual Airbnb & VRBO listings near your address — ADR, occupancy, revenue. Powered by AirRoi.
24 months of ADR + occupancy for the market your address sits in. Tells you whether you're underwriting a rising or cooling submarket.
Monthly revenue distribution built from AirRoi's seasonal ADR + occupancy curves. STR cash flow isn't flat — it shouldn't pencil flat either.
We solve ADR · O · 365 = fixed costs + debt service for occupancy O, then flag risk within 10 points of your assumption.
ADR, occupancy, and costs hit together — not one at a time. Single-variable stress tests lie. Realistic worst case is correlated.
12-month occupancy + ADR curves (Beach-Summer / Mountain-Winter / custom). Break-even becomes a band, not a single number.
Cleaning fees net out as pass-through. Depreciation hits taxable income. CoC is after-tax — most calculators quietly report pre-tax.
Sign up free and run your first deal in minutes. No credit card. No setup. Or jump straight into the demo to see what the analyzer does on a worked example.