VaultSTRProperty & acquisition
Address, purchase price, closing costs, furnishing and setup costs, appreciation and selling costs.
Agent underwriting tool
Build a pro forma your client can actually follow.
VaultSTR turns property, operating and financing assumptions into a complete five-year STR analysis and organizes the results into a branded report.
What the finished report looks like
A clear answer, with the assumptions visible.
The report starts with the deal verdict and the metrics most clients ask about: cash-on-cash return, cap rate, year-one cash flow, five-year IRR, DSCR and break-even occupancy.
It then shows the year-one model, five-year cash flow and a sensitivity table so the recommendation reflects a range of outcomes.
Start your analysis
What the builder asks for
The inputs behind a defensible STR model
Every field is editable. VaultSTR provides starting examples, but the agent remains responsible for verifying the assumptions.
Revenue
Average daily rate, booked nights per month, other revenue and annual revenue growth.
Operating expenses
Management, platform fees, maintenance, taxes, insurance, utilities, HOA and other recurring costs.
Financing
Down payment, interest rate and amortization term using a fully amortizing loan payment.
What it lets you do
Move from listing to client-ready analysis
The builder recalculates the full report whenever an assumption changes.
Measure the return
Calculate cap rate, cash-on-cash return, net operating income, annual cash flow and total cash invested.
Check debt coverage
Calculate DSCR, annual debt service and the occupancy needed to break even.
Project five years
Model revenue growth, expense growth, appreciation, remaining loan balance and sale proceeds.
Stress-test the deal
See a 25-scenario matrix showing how ADR and occupancy changes affect DSCR.
Save your work locally
Keep the assumptions on the current device without creating an account or sending them to an external application.
Create a branded PDF
Use the print workflow to produce a clean report with the verdict, metrics, projections and disclosure.
Ready to underwrite?