Benchmarks based on 2024–2025 STR market averages. Sources: AirDNA, Rabbu, Mashvisor.
Property & Financing
Revenue & Expenses
Monthly Net Cash Flow
-$1,295.88
Key Metrics
Monthly Gross Revenue
$2,925.00Color guide
Cash flow: ±$100 threshold
CoC: ≥8% / 4–8% / <4%
Break-even: <55% / 55–70% / >70%
STR vs. Long-Term Rental Comparison
Compare your short-term rental returns against a traditional long-term tenant.
Check Zillow or Rentometer for your area's market rent
(8% fee)
Investment Analysis
Based on your inputs
At your entered assumptions, this property generates negative monthly cash flow of $1296. Your cash-on-cash return of -15.9% is below the typical STR range of 5–8%. Your break-even occupancy of 100.0% is aggressive — above most markets, leaving limited margin for dips.
Risk Flags
Break-even occupancy of 100.0% leaves little margin. A slow season dip to 90.0% would cost $642/month.
This property loses $1296/month. That's $15551/year out of pocket.
Improvement Opportunities
To reach 8% cash-on-cash return, raise your nightly rate to $280 (from $150).
To break even, raise nightly rate to $237 or achieve 100.0% occupancy.
Self-managing would save $585/month ($7020/year) — recovering setup costs in 18 months.
How Does Your Investment Hold Up at Different Occupancy Rates?
Occupancy risk is the #1 factor that kills STR returns. This table shows your investment at different scenarios.
| Occupancy Rate | Monthly Gross Revenue | Monthly Net Cash Flow | Cash-on-Cash Return | Status |
|---|---|---|---|---|
| 40% | $1,800 | -$1,950 | -23.9% | Cash Flow Negative ✗ |
| 50% | $2,250 | -$1,688 | -20.7% | Cash Flow Negative ✗ |
| 60% | $2,700 | -$1,427 | -17.5% | Cash Flow Negative ✗ |
| 65%← your input | $2,925 | -$1,296 | -15.9% | Cash Flow Negative ✗ |
| 70% | $3,150 | -$1,165 | -14.3% | Cash Flow Negative ✗ |
| 75% | $3,375 | -$1,034 | -12.7% | Cash Flow Negative ✗ |
| 80% | $3,600 | -$904 | -11.1% | Cash Flow Negative ✗ |
| 85% | $3,825 | -$773 | -9.5% | Cash Flow Negative ✗ |
How Does Nightly Rate Affect Your Returns?
Increasing your nightly rate by $10 often has more impact on returns than cutting expenses.
| Nightly Rate | Monthly Gross Revenue | Monthly Net Cash Flow | Cash-on-Cash Return |
|---|---|---|---|
| $110-$40 | $2,145 | -$1,896 | -23.2% |
| $120-$30 | $2,340 | -$1,746 | -21.4% |
| $130-$20 | $2,535 | -$1,596 | -19.5% |
| $140-$10 | $2,730 | -$1,446 | -17.7% |
| $150← your rate | $2,925 | -$1,296 | -15.9% |
| $160+$10 | $3,120 | -$1,146 | -14.0% |
| $170+$20 | $3,315 | -$996 | -12.2% |
| $180+$30 | $3,510 | -$845 | -10.4% |
| $190+$40 | $3,705 | -$695 | -8.5% |
Short-Term Rental Investing — Frequently Asked Questions
A cash-on-cash return of 8% or higher is generally considered strong for a short-term rental investment. Returns between 4–8% are moderate and may still make sense depending on appreciation potential in your market. Below 4%, the risk-to-reward ratio typically favors a long-term rental or a different market. Keep in mind that cash-on-cash return only measures cash income against your cash invested — it does not capture property appreciation, which in strong markets can contribute significantly to your total return.
Tools Used by Top STR Investors
Resources that experienced operators rely on to research, price, and manage short-term rentals.
AirDNA
The industry-standard source for short-term rental market data — nightly rates, occupancy trends, and revenue estimates by zip code.
PriceLabs
Dynamic pricing software that automatically adjusts your nightly rate based on demand, seasonality, and local competition.
Hospitable
Automates guest messaging, reviews, and team task coordination across Airbnb, Vrbo, and direct bookings from one dashboard.
Proper Insurance
Purpose-built STR insurance that covers business liability, lost rental income, and guest damage — unlike standard homeowner policies.
Some links may be affiliate links. We only recommend tools we'd use ourselves.