At $175 a night and 65% occupancy, an Airbnb grosses about $41,519 a year — see every occupancy level.
A short-term rental booked at $175 a night with 65% occupancy earns roughly $41,519 a year in gross revenue — about $3,460 a month before expenses. Occupancy is the biggest lever: the table below shows what $175/night earns at 50%, 65% and 80% booked.
Gross revenue is only the top line. The calculator below is set to $175/night — add your cleaning fee, Airbnb service fee, management fee, mortgage and other costs to see your real monthly and annual profit, cash flow and cash-on-cash return.
Gross nightly revenue only, before cleaning fees, platform fees and expenses.
| Occupancy | Monthly revenue | Annual revenue |
|---|---|---|
| 50% | $2,661 | $31,938 |
| 65% | $3,460 | $41,519 |
| 80% | $4,258 | $51,100 |
Nightly rates
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.