Airbnb & Short-Term Rental Arbitrage Cash Flow Solver

Underwrite leasing residential apartments, furnishing for short-term rental guests, and calculating net monthly spread over landlord rent.

Lease & Hospitality Parameters

Average Daily Rate / Night ($)

Average Monthly Occupancy (%)

Landlord Monthly Base Rent ($/mo)

Furnishing & Design Setup ($)

Electric, Water & Fast Wi-Fi ($/mo)

Airbnb Host Service Fee (%)

PROFITABLE SPREAD

Net Monthly Cash Flow

+$1,466 / mo

Annual Net Operating Spread

+$17,592 / yr

Furnishing CapEx Payback Period

5.8 Months

206.9% annualized cash-on-cash return on furniture and decor investment ($8,500).