Free STR Investment Calculator

Airbnb ROI Calculator

An Airbnb ROI calculator measures how much return you earn on the cash you invested — your down payment, closing costs and setup spend. Enter your property details and operating numbers below to see your cash-on-cash return, cap rate and total annual ROI instantly.

Cash-on-Cash
Cap Rate
Net Profit / Mo
Payback Period
what you put in
Property Purchase Price ($)
total acquisition price
Down Payment ($)
cash paid at closing
Closing Costs ($)
typically 2–5% of purchase price
Renovation / Setup Costs ($)
furniture, appliances, repairs before listing
Monthly Mortgage Payment ($)
principal + interest only (0 if owned outright)
Annual Appreciation Estimate (%)
conservative: 2–4%; market average: ~4%
monthly revenue and costs
Average Daily Rate (ADR)
avg nightly rate you actually earn
Available Nights per Month
nights the property is listed
Expected Occupancy Rate (%)
e.g. 70 = 70%
Bookings per Month
number of separate guest stays
Platform Fee (%)
Airbnb host fee ~14–16%
Cleaning Cost per Booking ($)
cost per guest turnover
Income Tax Rate (%)
marginal rate on net profit
excluding mortgage — entered above
Utilities
$1,440/yr
Internet
$600/yr
Insurance
$1,800/yr
Property Tax (monthly)
$3,480/yr
Maintenance Reserve
$1,200/yr
Management / Other
$600/yr
Total Fixed Costs / Month
Cash-on-Cash Return
annual after-tax cash flow ÷ total cash invested
Cap Rate
NOI ÷ purchase price (financing-neutral)
Net Profit / Month
Total Cash Invested
Cash Payback Period
🔒 Full ROI Breakdown — Paid
Total annual return incl. appreciation · 5-year equity projection · Debt service coverage ratio · After-tax vs pre-tax comparison
Gross Revenue / Month
Platform Fee
Cleaning Costs
Fixed Costs (excl. mortgage)
Mortgage Payment
Net Operating Income / Mo
Income Tax
After-Tax Cash Flow / Mo

Cash-on-cash vs cap rate — which metric matters

Most investors confuse cap rate and cash-on-cash return, or use them interchangeably. They measure different things and answer different questions.

Cap rate measures the property's earning power independent of how you financed it. It is useful for comparing two properties side by side — it tells you which deal is better regardless of mortgage terms. Cap rate = Net Operating Income ÷ Purchase Price.

Cash-on-cash return measures what you actually earn on the cash you put in — your down payment, closing costs, and setup spend. It accounts for financing and tells you your real annual return on invested capital. This is the number to optimize as a leveraged investor.

A property with a 7% cap rate and 25% down payment at today's rates might produce a 9–11% cash-on-cash return — or a 2% return if rates are high. Always run both.

Worked Example — $350K Property · $200 ADR · 72% Occupancy
Gross Revenue (21.6 nights × $200) $4,320 / mo
Platform Fee (15%) + Cleaning (10 × $65) −$1,298
Fixed Costs (utilities, insurance, tax, maintenance) −$710
Net Operating Income / Month $2,312
Mortgage Payment −$1,650
Pre-Tax Cash Flow / Month $662
Annual After-Tax Cash Flow (~25% tax) $5,958
Total Cash Invested ($87.5K + $7K + $15K) $109,500
Cash-on-Cash Return 5.4%
Cap Rate (NOI $27,744 ÷ $350,000) 7.9%

The formulas this calculator uses

Airbnb ROI Formulas
Net Operating Income (NOI) = Gross Revenue − Platform Fee − Cleaning − Fixed Costs
After-Tax Cash Flow = (NOI − Mortgage) × (1 − Income Tax%)
Total Cash Invested = Down Payment + Closing Costs + Renovation / Setup
Cash-on-Cash Return = (After-Tax Cash Flow × 12) ÷ Total Cash Invested
Cap Rate = (NOI × 12) ÷ Purchase Price
Payback Period = Total Cash Invested ÷ Annual After-Tax Cash Flow

What's a good return for an Airbnb?

ROI benchmarks for short-term rentals vary by market, property type, and leverage. These ranges apply to typical owner-operated STRs in moderate-demand markets.

MetricWeakAcceptableStrong
Cash-on-Cash Return Below 5% 5–8% 8%+
Cap Rate Below 5% 5–7% 7%+
Net Operating Margin Below 15% 15–25% 25%+
Cash Payback Period 15+ years 10–15 years Under 10 years

Common questions about Airbnb ROI

What is a good ROI for an Airbnb?
A good cash-on-cash ROI for an Airbnb is generally 8–12% or higher. Returns above 12% are considered strong for short-term rentals. Below 6% is typically not worth the operational effort compared to a long-term rental or other investments. Cap rates for STR properties typically run 6–10% depending on market.
What is the difference between cash-on-cash return and cap rate?
Cap rate measures the property's return independent of financing — it is Net Operating Income divided by property value, useful for comparing deals regardless of mortgage terms. Cash-on-cash return measures the return on your actual cash invested (down payment + closing costs + renovation), making it the more relevant number for leveraged investors.
How do I calculate Airbnb ROI?
Airbnb cash-on-cash ROI = Annual After-Tax Net Cash Flow ÷ Total Cash Invested × 100. Total cash invested = down payment + closing costs + renovation/setup costs. Annual cash flow = monthly net profit after mortgage × 12, after income tax. Use the calculator above to run this instantly.
Should I include mortgage payments in Airbnb ROI?
For cash-on-cash return: yes — subtract your monthly mortgage payment from net operating profit before calculating ROI. This gives your true return on the cash you put in. For cap rate: no — cap rate deliberately excludes financing to give a financing-neutral comparison of the property's earning power.
What is a good cap rate for a short-term rental?
A good cap rate for a short-term rental is generally 6–10%. Above 8% is considered strong. Below 5% suggests the property is priced high relative to its income potential. Cap rates vary significantly by market — urban tourist markets often run 5–7% while rural or secondary markets can yield 8–12%.

More STR analysis tools