VaultSTR
The VaultSTR readWorkable with an angle
Returns are positive but modest at baseline assumptions. Look for the lever — better financing, self-management, or revenue upside — before recommending. Full assumptions in the VaultSTR methodology.
The numbers
| Asking price | $479,900 |
| Estimated annual revenue | $62,400 |
| Estimated monthly revenue | $5,200 |
| Gross yield | 13.0% |
| Price-to-revenue multiple | 7.7× |
| Estimated cash flow / yr | $2,106 |
| Cash-on-cash return | 2.19% |
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 budgetFurnishing calculatorThe complete shopping list and budget for 3 bedrooms, sized to this property.
Keep hunting
