Rental Arbitrage Finder
Find the gap between long-term rent and short-term rental income by market with seasonal analysis.
Property Details
Monthly Expenses
$237
Cash flow positive
$2,847
Based on base case
59.6%
Below your target
8.4%
Of net STR revenue
$2,925
$150/night x 65% occ
$88
3% of gross
$2,600
Rent + ops costs
21.1 mo
$5,000 one-time cost
STR vs LTR Comparison
Long-Term Rental (sublet at market)
$0/mo
No profit — you pay $1,500 rent and collect $1,500 sublet
Short-Term Rental (Airbnb/VRBO)
$237/mo
That's $237/mo more than a long-term sublet
Scenario Modeling
Conservative
-$636/mo
-$7,629/yr
Occupancy: 50.0%
Nightly rate: $135
Gross revenue: $2,025
Base Case
$237/mo
$2,847/yr
Occupancy: 65.0%
Nightly rate: $150
Gross revenue: $2,925
Optimistic
$1,165/mo
$13,978/yr
Occupancy: 75.0%
Nightly rate: $173
Gross revenue: $3,881
12-Month Seasonal Projection
Estimated annual total: $3,358
Thin Margins
Barely profitable. A bad month could put you in the red. Negotiate lower rent or boost your rate.
Monthly Profit
$237
Break-Even Occ.
59.6%
Profit Margin
8.4%
Furnishing ROI
21.1 months