Host Profit OS — STR Profit Diagnostic

Net Profit

—

After Tax

—

Net Margin

—

Score

— / 100

Inputs edit the values below

Average Daily Rate (ADR)

avg nightly rate you actually earn

Available Nights per Month

total nights property is listed

Expected Occupancy Rate (%)

e.g. 70 = 70%

Average Bookings per Month

number of separate guest stays

Platform Fee (%)

e.g. 15 = 15% (short-term rental ~14–17%)

Cleaning Cost per Booking ($)

cost per guest turnover

Occupancy / Tourist Tax (%)

charged per booking, passed to authorities (e.g. 5–10%)

VAT / Sales Tax on Revenue (%)

if you are VAT registered on rental income (e.g. 21%)

Income Tax Rate (%)

your marginal rate on net profit (e.g. 25–45%)

Fixed Costs exist whether booked or empty

Rent / Mortgage

$18,000

Utilities

$2,400

Internet

$600

Insurance

$1,200

Maintenance Reserve

$1,800

Other Fixed Costs

$1,200

Total Fixed Costs

$2,100

$25,200

Profit Summary

Occupied Nights

—

Gross Revenue

—

Estimated Net Profit / Month

—

🔒 Full Breakdown — Paid

Platform fees · Cleaning · Tax deductions · After-tax profit · Net margin

Unlock full breakdown — $47

Break-Even Analysis

Break-Even Occupancy

—

Your Occupancy

—

🔒 Full Break-Even Detail — Paid

Required nights to break even · Exact occupancy cushion · Monthly safety buffer

Unlock — $47

🔒

Full Analysis — Paid

Stress Tests & Scenario Simulator

See how your structure survives 7 demand scenarios — and model any change before it happens in real life.

✓ 7-scenario stress test (ADR drops, occupancy falls, cleaning rises)

✓ Live scenario simulator — test any change instantly

✓ Excel spreadsheet + multi-property comparison

✓ 60-page Profit Guide PDF

Get the full bundle — $47 one-time

One-time payment · No subscription · Instant download

Sensitivity Tests stress test your structure

Scenario	New Profit	Change vs Today

Scenario Simulator — model any change before going live

ADR change ($) e.g. +10 or −10

Occupancy change (%) e.g. +5 or −5

Cleaning change ($) e.g. +20 or −15

Fixed costs change ($) e.g. −100

Scenario Profit

—

Change vs Today

—

New Margin

—

Operator Score your operation health out of 100

0 / 100

Classification

—

🔒 Score Breakdown — Paid

Margin score · Break-even cushion score · Stress test score · ADR headroom score · Full recommendations

See why your score is this — $47

🔒

Full Analysis — $47 one-time

What's pulling your score down?

Your score tells you something is off. The full report shows you exactly what — and what to do about it.

Full Profit Breakdown

Every cost itemised. Pre-tax and after-tax profit. Net margin vs target.

Score Components

Exactly which of the 4 components is dragging your score — and by how much.

7-Scenario Stress Test

ADR drops, occupancy falls, cleaning rises. Does your structure survive?

Scenario Simulator

Model any change live — before you make a pricing or cost decision.

Excel Spreadsheet

Multi-property comparison model. Run up to 3 properties side by side.

Profit Guide PDF

Profit architecture, break-even thinking, stress testing and scaling criteria.

Get the full bundle — $47 one-time

One-time payment · No subscription · Instant download · 30-day money-back guarantee