STR / Airbnb Projector

Mortgage (or all-cash) on the left, short-term rental economics on the right. Nightly rate × occupancy → revenue, minus management, platform, cleaning, and carrying costs → NOI → debt service → cash flow, cash-on-cash on actual cash in, DSCR, and the number that matters most: break-even occupancy.