Airbnb vs Long-Term Rental Cash Flow Model

Compare short-term vacation rental gross revenue against steady long-term lease net yields.

Underwriting Assumptions

Average Daily Rate (ADR) ($)

Average Occupancy Rate (%)

Comparable Long-Term Monthly Rent ($)

Monthly Mortgage / Master Lease Rent ($)

Platform & Co-Host Fees (%)

Airbnb Estimated Monthly Gross

$4,541 / mo

Airbnb Estimated Net Monthly Cash Flow

+$1,923 / mo

Long-Term Rental Net Monthly Cash Flow

+$600 / mo

Short-Term Rental Monthly Cash Premium

+$1,323 / mo (+220%)