H
Havenrate
Short-term rental deal analysis
STR / Airbnb ← Back to Havenrate

Run the numbers on your next stay.

Built for short-term rental math specifically — seasonality, ADR, and platform fees — not a long-term rental calculator with an occupancy field bolted on.

Purchase & financing

$
%
%
yrs
$
$

Revenue assumptions

$
%
$
nts
%
%

Operating expenses / month

$
$
$
$
$

Seasonality curve

Occupancy multiplier vs. base, by month
--Deal Score

Enter your numbers to see a verdict.

Havenrate scores the deal on cap rate, cash-on-cash return, and monthly cash flow, weighted for how STR income actually shows up across the year.

Key metrics

Cap rate
--
NOI ÷ purchase price
Cash-on-cash return
--
Annual cash flow ÷ cash invested
Monthly cash flow
--
Avg. across the year
Annual cash flow
--
After debt service
Total cash invested
--
Down + closing + furnishing
Break-even occupancy
--
To cover all monthly costs

Seasonality revenue strip

Peak month: --

Monthly cash flow breakdown

Gross rental revenue--
Platform + management fees--
Fixed operating expenses--
Mortgage payment (P&I)--
Net monthly cash flow--

Saved deals

0 saved
No deals saved yet. Run the numbers on a property, then save it here to compare side by side.