Short Term Rental Investment Analyzer




Acquisition
*Purchase Price
*Furniture Package
Total Capital Investment


Income
*Weekly Rent
Potential Annual Rent
*Weeks Rented (of 52)
*Personal Use Savings
Effective Gross Rent


Variable Expenses (Annual)
*Rental Commission (%)
Rental Commission ($)
Credit Card Fee (2% of Rents)
Cleaning Fee ($90 per rented wk)
Administrative Fee ($0 per mo)
Sales and Resort Tax (13.5%)
Fixed Expenses (Annual)
*Licenses
*Utilities (annual)
*Yard and Pest Control (annual)
*Pool Maintenance (annual)
*Property Taxes
*Insurance
*Annual Association Dues
*Maint. Reserves
Annual Expenses
Loan
*Down Payment (%)
Down Pmt (Capital Investment)
Loan Amount
*Interest Rate
Amortization (Loan Years)
Monthly Payment
Annual Debt Service


Returns
Monthly Cash Flow
Annual Cash Flow
Cash-on-Cash Return
Annual Occupancy to Break Even
Break-Even Occupancy (Months)
*3-Year Value Correction
3-Yr ROI (Apprec + Cash Flow)
Net Operating Income (NOI)
Return on Investment (ROI)