Investment Analysis

Complete STR ROI Analysis Guide

Master cash-on-cash returns, cap rates, and NOI calculations. Learn to analyze deals like a pro with real-world examples and proven frameworks.

12 min read Intermediate Updated Jan 2025

Understanding return on investment isn't just about spreadsheets - it's about making confident decisions that protect your capital and generate wealth. This guide breaks down the essential metrics every STR investor needs to master.

Whether you're analyzing your first deal or your tenth, these frameworks will help you separate the opportunities from the money pits.

Key ROI Metrics for STR Investors

Before diving into calculations, understand what each metric tells you - and its limitations:

Metric What It Measures Best For
Cash-on-Cash Return Annual cash flow vs. cash invested Comparing leveraged investments
Cap Rate NOI vs. property value Comparing unleveraged values
NOI Revenue minus operating expenses Property operating efficiency
Total ROI All returns including equity and appreciation Long-term wealth building

Cash-on-Cash Return: The Investor's Favorite

Cash-on-cash return (CoC) is the most practical metric for STR investors because it measures what you actually care about: how much cash you're earning relative to the cash you invested.

The Formula

Formula

Cash-on-Cash Return = Annual Pre-Tax Cash Flow / Total Cash Invested

Total Cash Invested includes:

  • Down payment
  • Closing costs
  • Renovation/repair costs
  • Furnishing and setup costs
  • Initial reserves (if required by lender)

Annual Pre-Tax Cash Flow = Gross Revenue - All Expenses - Debt Service

What's a Good Cash-on-Cash Return?

8-12%
Acceptable CoC
12-18%
Good CoC
18%+
Excellent CoC

Context matters: a 10% CoC in a stable, appreciating market may be better than 15% in a risky, regulatory-uncertain area.

Cap Rate: Understanding Property Value

Capitalization rate helps you understand what you're paying for the income stream, independent of financing.

Formula

Cap Rate = Net Operating Income (NOI) / Property Value

For STRs, cap rates typically range from 6-12%, depending on location and property type. Higher cap rates indicate higher risk or lower demand markets.

Important

Cap rate doesn't include debt service. A property with a great cap rate can still have negative cash flow if over-leveraged.

Revenue Projections: Getting It Right

Accurate revenue projection is the foundation of all ROI analysis. Here's how to build realistic estimates:

Key Revenue Components

  • Average Daily Rate (ADR): What you charge per night on average
  • Occupancy Rate: Percentage of available nights booked
  • RevPAR: Revenue per available rental night (ADR x Occupancy)

Seasonal Revenue Pattern (Example: Beach Property)

Building Your Revenue Model

  1. Research comparable listings - Find 10-15 similar properties and track their pricing and calendars
  2. Account for seasonality - Most markets have high, shoulder, and low seasons
  3. Use conservative occupancy - New listings typically achieve 60-70% of established listing occupancy in year one
  4. Cross-reference with data tools - AirDNA, Mashvisor, and AllTheRooms provide market-level data
Pro Tip

Run your analysis at 80% of projected revenue. If the deal works at that level, you have built-in safety margin.

Expense Analysis: The Often-Underestimated Side

Most failed STR investments share a common thread: underestimated expenses. Here's a comprehensive breakdown:

Typical STR Expense Breakdown

Expense Category % of Revenue Notes
Property Management 15-30% 0% if self-managing
Cleaning 8-15% Typically passed to guest
Platform Fees 3-15% Airbnb ~3%, VRBO ~8%
Utilities 5-10% Higher with hot tubs/pools
Insurance 2-4% STR-specific policies cost more
Maintenance/Repairs 3-8% Higher turnover = more wear
Supplies/Consumables 2-4% Toiletries, coffee, paper goods
Property Taxes Varies Location dependent

Case Studies: Real Numbers

Case Study 1: Mountain Cabin - Gatlinburg, TN

Metric Amount
Purchase Price $425,000
Down Payment (25%) $106,250
Closing + Furnishing + Setup $45,000
Total Cash Invested $151,250
Annual Gross Revenue $78,000
Operating Expenses (35%) $27,300
Annual Debt Service $24,600
Annual Cash Flow $26,100
Cash-on-Cash Return 17.3%

Case Study 2: Beach Condo - Gulf Shores, AL

Metric Amount
Purchase Price $285,000
Down Payment (20%) $57,000
Closing + Furnishing + Setup $28,000
Total Cash Invested $85,000
Annual Gross Revenue $52,000
Operating Expenses (40% - includes HOA) $20,800
Annual Debt Service $17,500
Annual Cash Flow $13,700
Cash-on-Cash Return 16.1%

Analysis Tools & Resources

These tools can help you build accurate projections:

  • AirDNA: Market data, revenue projections, and competitive analysis
  • Mashvisor: Property-specific ROI estimates and market comparison
  • AllTheRooms: Alternative data source for validation
  • STR Insights: Free revenue estimation tools
  • Spreadsheet templates: Build your own with the formulas above

ROI Analysis Checklist

  • Calculate total cash investment (include ALL costs)
  • Research comparable listings for revenue estimates
  • Account for seasonality in projections
  • List all expense categories realistically
  • Run analysis at 80% of projected revenue
  • Calculate cash-on-cash return and cap rate
  • Compare to alternative investments

Find Properties with Strong ROI Potential

Get matched with agents who specialize in investment-grade STR properties.

Get Matched Free