Short vs Long-Term ROI
Short-Term Wins by
Monthly Difference: +$849
Short-Term vs Long-Term
Cash-on-Cash
7.7%
Total Cash Needed: $75,500
Cap Rate
8.4%
ST NOI: $1,749 / mo
DSCR
1.38
Monthly Debt Service: $1,264
Break-Even Occupancy
58.1%
Booked Nights: 21.0 / Bookings: 6.0
* Planning model only. Verify local rules, taxes, insurance, platform terms, and financing before buying.
Nightly rates