Skip to main content
Flagship Calculator

Airbnb Revenue Calculator

Model seasonal income, optimize pricing strategy, and project your short-term rental profitability

Stress-test acquisition costs with our partner RentWise and estimate channel fees quickly via MarketFees.

Property Details

$

Total purchase price of the property

$

Your standard nightly rate before adjustments

$

Fee charged per booking for cleaning service

Advanced Pricing Strategy

Extra charge for Friday/Saturday nights

Rate multiplier for peak holidays (e.g., 1.5x = 50% increase)

Minimum nights required per booking

Financing Details

$

Monthly principal + interest payment on your loan

Financing Details

$

Initial cash paid towards property purchase

Annual percentage rate

15 or 30 years typical

$

Furniture, supplies, initial renovations

65%

STR Operating Expenses

Airbnb charges ~3%, VRBO ~5-8%

$

What you pay cleaners per turnover

$

Electricity, water, gas, internet, cable

$

Covers guest damage, liability claims

Standard Expenses

$
$
$

Seasonal Occupancy

85%
65%
45%
Calculation complete. Annual revenue: $42,191. Net income: $7,664. Cash-on-cash return: 10.2%.
Annual Revenue
$0
237 nights booked
Net Income
$0
18.2% margin
Monthly Cash Flow
$0
Positive
Cash-on-Cash Return
10.2%
✓Strong Return
Annual return on invested capital
Net Yield
2.6%
Net income / property value
RevPAR
$116
Revenue per available room/day
Break-Even Occupancy
53.2%
✓Excellent
Minimum occupancy needed

Monthly Revenue Breakdown

Jan
$3,583
Jan Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night
Feb
$3,352
Feb Details
Revenue: $3,352
Occupancy: 65%
Avg Rate: $150/night
Mar
$3,583
Mar Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night
Apr
$3,468
Apr Details
Revenue: $3,468
Occupancy: 65%
Avg Rate: $150/night
May
$3,583
May Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night
Jun
$3,468
Jun Details
Revenue: $3,468
Occupancy: 65%
Avg Rate: $150/night
Jul
$3,583
Jul Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night
Aug
$3,583
Aug Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night
Sep
$3,468
Sep Details
Revenue: $3,468
Occupancy: 65%
Avg Rate: $150/night
Oct
$3,583
Oct Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night
Nov
$3,468
Nov Details
Revenue: $3,468
Occupancy: 65%
Avg Rate: $150/night
Dec
$3,583
Dec Details
Revenue: $3,583
Occupancy: 65%
Avg Rate: $150/night

Annual Revenue Projection

Revenue by Season

Expense Breakdown

Occupancy vs Profitability Analysis

Disclaimer

Calculations provided as-is for educational purposes only. Results are estimates based on your inputs. Not financial, legal, or tax advice. Short-term rental regulations vary by location and change frequently. Consult with qualified professionals before making investment decisions or launching an STR business.

Actual occupancy and revenue vary significantly based on property quality, location, amenities, marketing, reviews, competition, and market conditions.