Airbnb Rental Arbitrage Payback Solver

Calculate startup furnishing CapEx, master lease rent spread, and month-by-month payback timeline for STR arbitrage.

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%)