Airbnb Arbitrage Calculator: Calculate Profit from Rental Properties

Airbnb arbitrage · full‑width view

Rent vs. earnings — all sections stacked in a single column for desktop clarity.

Census API TravelTime API Local API loading...

Property & rental details

Monthly rent ($)

ZIP code

Property type

Apartment

House

Condo

Studio

Bedrooms 1 bedroom 2 bedrooms 3 bedrooms 4+

Lease duration 6 months 12 months 24 months

Location type Downtown Suburban Tourist area

Census Bureau data

Median income

$125K

Pop. density

5,200

Housing occ.

94%

Local government data

Permit cost (annual)

$350

Occupancy tax rate

12.5%

Licensing

Required

Local regulations vary — always verify.

Airbnb performance

Nightly rate ($)$150

Occupancy rate (%)75%

Peak: +25% rate, 85% occ

Shoulder: standard

Off: -15% rate, 60% occ

Expenses & fees

Cleaning fee (per stay $)

Cleaning cost (per stay $)

Utilities ($)

Internet & streaming ($)

Insurance ($)

Supplies ($)

Permit fees (monthly $)

Occupancy tax (%)

Advanced options

Airbnb service fee (%)

Initial investment ($)

Profit snapshot

Monthly profit

$985

Gross revenue

$5,062

Total expenses

$4,076

Profit margin

19.5%

Break‑even occ.

52%

ROI & insights

Annual return $11,820

ROI (annual) 147.8%

Months to break‑even 8.1

---

Market score78/100

Regulatory riskMedium

Detailed breakdown

Revenue

Room revenue $3,375

Cleaning revenue $1,688

Gross revenue $5,063

Expenses

Rent $2,500

Cleaning costs $1,125

Utilities $200

Internet $80

Insurance $100

Supplies $120

Permit fees $29

Occupancy tax $633

Total $4,787

Risk assessment

Vacancy risk Medium

Regulatory risk High

Damage risk Low

Market saturation Medium

✅ Good profit potential – verify local regulations.

Buy me a coffee

Estimates only – always check local laws. Not affiliated with Airbnb.

API sources: Census, TravelTime (mock data). Full‑width layout for desktop.