🏡
Loading your Airbnb analysis...
Enter your property details
—
Monthly Profit
💰
Monthly Profit
—
After all expenses
📊
Gross Revenue
—
Before expenses
📈
Profit Margin
—
% you actually keep
🎯
Break-Even Occ
—
Min nights to cover costs
🎯 The Verdict
Enter your Airbnb details below.
🏡 Revenue Inputs
Nightly rate and occupancy
📋 Monthly Fixed Costs
Costs you pay regardless of bookings
🧹 Per-Booking & Variable Costs
Costs that scale with bookings
💰
Revenue Waterfall
From gross bookings to your pocket
📊
Occupancy Scenarios
How occupancy rate changes your profit
⚖️
Airbnb vs Long-Term Rental
Is the extra work worth the extra money?
Revenue vs Expenses
Expense Breakdown
Profit by Occupancy
Annual Revenue Projection
Airbnb Profit Report
Vault & Vessel Studio ·
📖
How To Use
See your real Airbnb profit — not the fantasy
🚀 Getting Started
1
Enter Your Rate & Occupancy
Nightly rate and realistic occupancy. New listings average 40-60%, established ones 65-80%.
2
Add ALL Costs
Fixed (mortgage, utilities, insurance) + variable (cleaning, supplies, maintenance). Most hosts undercount costs by 30%.
3
See Real Profit
Monthly profit after EVERY expense. Most hosts are shocked how much cleaning and turnover costs eat into revenue.
4
Compare to Long-Term
Is the extra work of Airbnb (cleaning, messaging, turnovers) worth the extra money vs a long-term tenant?
📊 Terms Made Simple
Occupancy Rate: Percentage of nights booked per month. 70% = 21 booked nights out of 30. Seasonality matters — winter might be 40%, summer 90%.
Turnover Cost: Cleaning + supplies + laundry every time a guest checks out. With 3-night average stays, you get 7 turnovers/month at 70% occupancy. This adds up FAST.
Break-Even Occupancy: The minimum occupancy rate where revenue covers ALL costs. Below this number, you're losing money. Above it, every extra night is profit.
Airbnb Host Fee: Airbnb takes ~3% from hosts (plus 14% from guests). This comes off your payout. Some hosts use the simplified fee (14-16% host-only) — enter your actual rate.
🔒 Your Data, Your Device
No subscription · Runs in your browser · Private local file
No data uploaded anywhere · Works 100% offline — no internet needed
No data uploaded anywhere · Works 100% offline — no internet needed
⚠️ This is a directional estimate, not investment advice. Actual results vary by location, season, property type, and management quality.