Short-Term Rental (Airbnb) Deal Analyzer

Will this place actually make money as a short-term rental? Revenue from your nightly rate & occupancy, the occupancy you need to break even, RevPAR, cash flow, and return — live as you type.

Free tool from Kyodo Partners · Get the full Airbnb / STR Host Tracker ($24) here →

Property & Financing (set price to 0 if you already own it)

Purchase price ($)

Down payment (%)

Closing + furnishing ($)

Interest rate (%)

Loan term (years)

Booking & Revenue

Average nightly rate ($)

Occupancy (%)

Cleaning fee charged ($/stay)

Avg. nights per stay

Other income ($/mo)

Operating Expenses

Property tax ($/yr)

Insurance ($/yr)

Utilities ($/mo)

Internet/TV ($/mo)

Supplies/consumables ($/mo)

HOA + other ($/mo)

Cleaning cost paid ($/stay)

Repairs/maint. (% of revenue)

Management (% of revenue)

Platform/host fee (% of revenue)

Verdict — Year 1

—

Monthly cash flow

—

after mortgage

Break-even occupancy

—

to cover all costs

Cash-on-cash

—

year 1

Cap rate

—

operating only

RevPAR

—

rev / available night

Mortgage (P&I)

—

per month

Annual Revenue

Gross rental revenue

—

Money In & Out (per year)

Occupancy Stress Test

Occupancy	Cash flow/mo	Verdict

Want to track the real numbers, not just estimate them?

The Airbnb / STR Host Tracker adds booking & expense logs, the occupancy / ADR / RevPAR dashboard, year-end summary, and this analyzer. Pay once — no subscription, no bank linking, your data stays on your device.

Get the Airbnb / STR Host Tracker — $24 →