RrRental
Resilience
Start learning
Learn by evaluating

The Deal Lab

Follow the evidence. Follow the cash.

Guided evaluation steps →
Fictional example. Editing creates an example variation; your personal draft stays separate. Saved in this browser only.
STR / LTR cash flowAfter replacement funding · per year$11,738 / -$12,410Decision summary →

Build the property worksheet

Jump to results & research tasks ↓

Enter an explicit 0 only when a cost does not apply. Blanks remain unknown.

Purchase & financing
Where to find it & what to check

Use the intended offer price. Confirm closing and setup costs separately.

Record a source or next action
Where to find it & what to check

Ask the lender for the actual down-payment requirement and permitted property use.

Record a source or next action
Where to find it & what to check

Use a written quote. This model holds a fixed principal-and-interest payment; it does not model refinancing.

Record a source or next action
Where to find it & what to check

Enter an amortizing loan term. Balloon and interest-only loans are outside this prototype.

Record a source or next action
Where to find it & what to check

Include lender fees, title/escrow and other acquisition costs from a written estimate.

Record a source or next action
Where to find it & what to check

Dedicated property cash held after acquisition, separate from your household emergency fund.

Record a source or next action
STR revenue & launch
Where to find it & what to check

Include furnishing, repairs, permits and pre-opening carrying costs.

Record a source or next action
Where to find it & what to check

Use comparable paid-night rates, not only peak advertised prices. Room revenue only; excludes cleaning fees and tax collections.

Record a source or next action
Where to find it & what to check

Paid nights divided by available nights. Personal-use days must be removed from availability.

Record a source or next action
Where to find it & what to check

Exclude personal-use and unavailable nights. The prototype distributes availability evenly across months.

Record a source or next action
STR itemized operating budget
Where to find it & what to check

Check the host fee schedule for the listing platform and fee structure you expect. This model charges it on room revenue.

Record a source or next action
Where to find it & what to check

Use a written management proposal. Confirm which revenue the fee applies to and extra leasing or setup charges. This model applies the percentage to collected room revenue.

Record a source or next action
Where to find it & what to check

Estimate recurring repairs from property condition and contractor/manager input. Capital replacements belong in the replacement budget. This model applies the percentage to collected room revenue.

Record a source or next action
Where to find it & what to check

Enter variable utilities, supplies and net cleaning cost per night. If cleaning fees fully offset cleaning expense, include neither.

Record a source or next action
Where to find it & what to check

Ask the assessor about the expected assessed value after purchase, exemptions and special assessments. Save the estimate and date.

Record a source or next action
Where to find it & what to check

Obtain a written quote for this rental use. Check exclusions, deductibles and interruption coverage; do not reuse an owner-occupied quote.

Record a source or next action
Where to find it & what to check

Request twelve months of bills. Separate fixed utility charges from STR usage already included per occupied night.

Record a source or next action
Where to find it & what to check

Review the current dues schedule, rental restrictions and special assessments.

Record a source or next action
Where to find it & what to check

Check official local renewal fees. Put initial setup fees in setup costs; avoid counting the same fee twice.

Record a source or next action
Where to find it & what to check

List what this includes in your evidence notes. Do not include debt service, capital replacement funding or costs already entered elsewhere.

Record a source or next action
Where to find it & what to check

Build a component list: roof, HVAC, appliances and furnishings. Estimate remaining life and replacement cost. This internal allocation reduces distributable cash, not consolidated reserve cash.

Record a source or next action
LTR revenue & launch
Where to find it & what to check

Include rent-ready repairs, initial leasing and pre-opening carrying costs.

Record a source or next action
Where to find it & what to check

Use rent supported by comparable leases or a local manager. Separate concessions and utility arrangements.

Record a source or next action
Where to find it & what to check

Base allowance for vacancy and nonpayment combined. Do not count the same lost rent twice.

Record a source or next action
LTR itemized operating budget
Where to find it & what to check

Use a written management proposal. Confirm which revenue the fee applies to and extra leasing or setup charges. This model applies the percentage to collected rent.

Record a source or next action
Where to find it & what to check

Estimate recurring repairs from property condition and contractor/manager input. Capital replacements belong in the replacement budget. This model applies the percentage to collected rent.

Record a source or next action
Where to find it & what to check

Ask the assessor about the expected assessed value after purchase, exemptions and special assessments. Save the estimate and date.

Record a source or next action
Where to find it & what to check

Obtain a written quote for this rental use. Check exclusions, deductibles and interruption coverage; do not reuse an owner-occupied quote.

Record a source or next action
Where to find it & what to check

Request twelve months of bills. Separate fixed utility charges from STR usage already included per occupied night.

Record a source or next action
Where to find it & what to check

Review the current dues schedule, rental restrictions and special assessments.

Record a source or next action
Where to find it & what to check

Ask local managers about tenant placement, renewal fees and expected tenancy length. Annualize recurring leasing costs; initial placement belongs in setup.

Record a source or next action
Where to find it & what to check

List what this includes in your evidence notes. Do not include debt service, capital replacement funding or costs already entered elsewhere.

Record a source or next action
Where to find it & what to check

Build a component list: roof, HVAC, appliances and flooring. Estimate remaining life and replacement cost. This internal allocation reduces distributable cash, not consolidated reserve cash.

Record a source or next action

Percentages apply to collected revenue. Annual costs exclude debt, setup and replacement funding unless explicitly labeled. Avoid counting cleaning costs both here and in net per-night costs.

Short-term rental cash flow
$11,738
Annual · after replacement funding
Long-term rental cash flow
-$12,410
Annual · after replacement funding

Follow the money · annual

Annual breakdownSTRLTR
Collected operating income$77,350$28,500
Revenue & night-based costs$23,622$3,420
Fixed operating expenses$16,500$12,000
Net operating income$37,229$13,080
Loan principal & interest$21,890$21,890
Replacement allocation$3,600$3,600
Cash flow after allocation$11,738-$12,410
Cash required at purchase (one time)$153,750$131,750
Cap rate (annual)9.9%3.5%
Cash-on-cash return (annual)7.6%-9.4%

Monthly averages are annual amounts divided by 12, not a month-by-month forecast. Acquisition cash includes down payment, closing, setup and reserves.

What does break-even require?

Annual breakdownSTRLTR
Paid-night occupancy53.1%—
Monthly lease rent—$3,737

Covers operating costs, debt and replacement funding. Occupancy above 100% is unattainable with these inputs. No appreciation, tax benefits or sale proceeds are included.

Next: test a weak year →