We use cookies to keep you signed in. Cookie policy
We use cookies
CalculatorAI uses cookies to keep you signed in and remember your preferences. Optional cookies help us understand how the site is used. Cookie policy
At $200 a night and 65% occupancy, an Airbnb grosses about $47,450 a year — see every occupancy level.
A short-term rental booked at $200 a night with 65% occupancy earns roughly $47,450 a year in gross revenue — about $3,954 a month before expenses. Occupancy is the biggest lever: the table below shows what $200/night earns at 50%, 65% and 80% booked.
Gross revenue is only the top line. The calculator below is set to $200/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.
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.
Drop in a paystub, bank statement or screenshot — the AI reads it and fills these fields for you.
Rental Income Tracker is where this stops being a one-off number: keep your real balances there and the projection updates itself.
Describe an invoice and the AI writes it. PDF without watermarks, free.
Gross nightly revenue only, before cleaning fees, platform fees and expenses.
| Occupancy | Monthly revenue | Annual revenue |
|---|---|---|
| 50% | $3,042 | $36,500 |
| 65% | $3,954 | $47,450 |
| 80% | $4,867 | $58,400 |
Nightly rates