🏠 Hospitality & Residential Real Estate Arbitrage

Short-Term Rental & Airbnb Arbitrage Model

Underwrite master-lease corporate housing & Airbnb rental arbitrage portfolios (3–20 apartment units). Model Average Daily Rate ($185/night), landlord monthly leases ($2,100/unit/mo), furnishing CapEx, and Cash-on-Cash returns.

1. Portfolio Units & Lease Rates

Number of Master-Leased Units

Average Daily Rate ($/Night ADR)

Annual Average Occupancy Rate (%)

Landlord Master Lease Rent ($/Unit/Month)

Design & Furnishing CapEx ($/Unit)

2. Arbitrage Profit & Cash-on-Cash

HIGH CASH-ON-CASH

Annual Net Cash Flow

$0 / yr

Cash-on-Cash Return

0.0%

Gross Guest Rev

$0 / yr

Master Leases

$0 / yr

Payback Horizon

0.0 Yrs