Underwriting Tool

STR Deal Calculator

Project cash flow, cash-on-cash return, tax savings and total real estate return for any short-term rental deal.

Purchase Details

Purchase Price ($)

Down Payment (%)

Interest Rate (%)

Mortgage Years

Closing Costs (%)

Renovation / Furniture ($)

Operating Expenses (Monthly $)

Internet

Utilities

Pest Control

Pool / Hot Tub

Outdoor / Landscaping

Software

Household Supplies

Cleaning Cost / Turn

# of Turns / Month

Other

Property Taxes

Insurance (HOI)

CapEx Reserve

HOA Fees

PMI

Revenue Scenarios (Annual $)

Low

Mid

High

Cohost Fee (%)

Use VA flat fee ($12,000/yr)

Tax & Appreciation

Land Assumption (%)

Short-Life Assets (%)

Bonus Depreciation (%)

Tax Rate (%)

Annual Appreciation (%)

Inside the Client Portal

More than a calculator.

Clients get live AirROI & Zillow data on every address and submarket they want to underwrite. Tweak the sample property below to see the Property Analyzer estimate update in real time.

Property AnalyzerSample

Live in client portal

Bedrooms

Bathrooms

Est. Value ($)

Sleeps

Projected annual revenue

$102,967

Illustrative estimate

Projected occupancy

70%

Trailing 12-month

Projected ADR

$403

Average daily rate

Preview estimator only. Signed-in clients get live AirROI comp data and Zillow-backed value on the actual address.

Market AnalyzerSample

Stack & compare submarkets in the portal

Asheville, NC

Live data

Active listings

2,841

+4.2% YoY

Median ADR

$312

Top 10%: $548

Occupancy

58%

Top 10%: 76%

RevPAR

$181

Top 10%: $416

Annual revenue

$66,000

+3.1% YoY

Top 10%: $152,000

Revenue growth YoY

+3.1%

Median home value

$485,000

Rev / Value

13.6%

Strong (10%+)

Run live analyses on any address.

Clients get unlimited Property & Market Analyzer runs, deal saving, and market stacking inside the portal.

Become a client Sign in