Short-Term Rental Income Calculator
Estimate annual revenue from a short-term rental by setting seasonal occupancy and price adjustments, then see the full cash flow picture against your property costs.
Target Nightly Rate
$
Your standard listing price before seasonal adjustments.
Monthly Seasonality
Set occupancy and price adjustments per month. Income is calculated as adjusted nightly rate × nights booked.
| Month | Occupancy | Price Adj. | Nightly | Income |
|---|---|---|---|---|
| January | % | % | $150 | $2,790 |
| February | % | % | $150 | $2,520 |
| March | % | % | $150 | $2,790 |
| April | % | % | $150 | $2,700 |
| May | % | % | $150 | $2,790 |
| June | % | % | $150 | $2,700 |
| July | % | % | $150 | $2,790 |
| August | % | % | $150 | $2,790 |
| September | % | % | $150 | $2,700 |
| October | % | % | $150 | $2,790 |
| November | % | % | $150 | $2,700 |
| December | % | % | $150 | $2,790 |
| Annual Total | 219 nights | $32,850 |
Average monthly income: $2,738
Property & Financing
$
%
%
years
% / yr
$/ mo
Operating Expenses
$/ mo
$/ mo
$/ mo
% of revenue
STR managers typically charge 25 to 35 percent.
$/ mo
Net cleaning cost not passed through to guests.
Cash Flow Summary
Annual Revenue
$32,850
Monthly Avg Revenue
$2,738
Booked Nights / Yr
219
Monthly Expense Breakdown
Mortgage P&I$2,128.97
Property Tax$366.67
Insurance$150.00
Maintenance$200.00
CapEx Reserve$150.00
HOA$0.00
Property Management (30%)$821.25
Cleaning Fees$0.00
Total Monthly Expenses$3,816.88
Monthly Cash Flow
-$1,079
Annual Cash Flow
-$12,953
Cap Rate
3.15%
Cash-on-Cash ROI
-16.19%
Loan Amount
$320,000
Down Payment
$80,000