VaultSTR
The VaultSTR readPencils at baseline
Cash-on-cash clears our baseline model (20% down, standard operating costs). Worth a full underwrite with your client’s actual financing. Full assumptions in the VaultSTR methodology — or ask the editors about this deal.
Buying this property?See what it would cost to furnish it as an Airbnb.
5 bd · sleeps ~10$15,000–$20,000est. furnishing budget
Build this Airbnb →The numbers
| Asking price | $399,900 |
| Estimated annual revenue | $54,750 |
| Estimated monthly revenue | $4,563 |
| Gross yield | 13.7% |
| Price-to-revenue multiple | 7.3× |
| Estimated cash flow / yr | $6,337 |
| Cash-on-cash return | 7.90% |
Baseline model: 20% down, current DSCR terms, line-item operating costs and a capex reserve. Availability, price and condition are time-sensitive — re-verify before you offer. This is research, not financial advice.
Run the numbers yourself
Pressure-test this deal
Revenue checkMarket revenue estimateIndependent ADR, occupancy and revenue for this address — prefilled from the listing.
Full underwriteBuild the pro formaPurchase price and property details carried over; pull live market ADR and occupancy inside.
Setup budgetBuild My SetupThe complete shopping list and budget for 5 bedrooms, sized to this property.
Done for youOrder an in-depth analysisOur desk underwrites this exact property — comps, full cost stack, financing scenarios, and an honest verdict.
Keep hunting
