Property Details
$
%
%
STR Performance Assumptions
$
%
%
ROI Results
Booked Nights/yr248
Gross Annual Revenue$46,872
Operating Expenses$16,405
Annual Mortgage (P&I)$22,188
Net Annual Income$8,279
Cash-on-Cash Return11.8%
Gross Rent Multiplier7.5x
Break-Even Occupancy52% needed
Market Benchmarks
How to read these numbers
Cash-on-cash return above 8% is generally considered strong for STR. A GRM under 8x is favorable. Break-even occupancy under 50% means strong margin of safety.
65–75%
Avg US Occupancy
$150–$250
Avg US ADR
8–12%
Strong CoC Return
30–40%
Typical Expense Rate
This calculator is for estimation purposes. Actual returns depend on market conditions, property management, seasonality, platform fees, local regulations, and financing terms. Always consult a financial advisor before investing.