The STR Deal Calculator
Plug in any property address, purchase price, HOA, and expected nightly rate. Instantly see estimated RevPAR, occupancy, gross revenue, and a Stratagy Net Yield Score.
Property inputs
Adjust the numbers to preview a realistic STR pro forma.
Occupancy estimate varies slightly by address to simulate local market conditions. Calculations assume 18% blended operating costs for channel fees, cleaning turnover, and maintenance reserves.
Deal preview
Instant estimates based on your inputs.
Estimated RevPAR
$135
Revenue per available room / night
Occupancy Rate
55.0%
Projected annual average
Gross Annual Revenue
$49,184
Before operating expenses
Est. Net Operating Income
$36,131
After HOA and operating costs
Stratagy Net Yield Score
8.03%
Annual NOI ÷ Purchase Price
Want the full picture?
Unlock comparable properties, local ADR trends, seasonality curves, and a downloadable pro forma when you create a free STRATAGY account.
Unlock Full Comp-Set Report by Creating a Free STRATAGY Account