📊 Cash Flow & Return Metrics
Total Cash to Start (Furnishing + Deposit)
$12,900
Gross Monthly Nightly Revenue
$4,150 /mo
Net Monthly Host Cash Flow
+$1,425 /mo
Annualized Net Cash Flow
$17,097 /yr
Cash-on-Cash Return (CoC ROI)
132.53%
Startup Capital Payback Period
9.1 Months
🏠 Arbitrage Metric: Target markets where nightly ADR produces >1.8x the landlord monthly rent to maintain profitability through low seasons.