Equis Mortgage Group | Short-Term Rental Deal Analyzer

Purchase Deal Inputs

Editable fields update instantly

Investment Details

Purchase Price ($)

Down Payment (%)

Closing Costs (%)

Appraisal Gap ($)

Rehab Cost ($)

Design Cost ($)

# Bedrooms

Furnishing Cost / Bedroom ($)

# Extra Common Spaces

Cost / Extra Common Space ($)

Revenue Forecast

Average Daily Rate ($)

Occupancy Rate (%)

ARV / Estimated Value After Rehab ($)

Annual Appreciation (%)

Year-1 Principal Paydown ($)

Mortgage Calculator

Loan Amount ($)

Interest Rate (%)

Loan Term (Years)

Monthly PMI ($)

Estimated Monthly Principal + Interest + PMI ($)

Monthly Operating Expenses

Taxes ($/mo)

Insurance ($/mo)

HOA ($/mo)

Water ($/mo)

Gas ($/mo)

Electric ($/mo)

WiFi + TV/Cable ($/mo)

Future Repairs / CAPEX ($/mo)

Incidentals ($/mo)

Pest ($/mo)

General Maintenance ($/mo)

PMS Software ($/mo)

Pricing Software ($/mo)

City Permit ($/mo)

Cleaning Fees Expense ($/mo)

Co-Host / PM Fee (% of Revenue)

Airbnb Host Fee (% of Revenue)

10-Year Cash-Flow Payback View

Based on flat annual cash flow

Built from the structure and formulas in the attached Airbnb – Deal Analysis Toolkit. This is an educational scenario tool only; actual revenues, expenses, financing terms, taxes, occupancy, property values and returns may vary.

Short-Term Rental Deal Analyzer

Purchase Deal Inputs

Rental Arbitrage Inputs

10-Year Cash-Flow Payback View