NH STR Analyzer — Browser Edition
Inputs
Save
Load
Delete
Reset Defaults
Purchase Price ($)
Cash Down ($)
Launch Costs ($)
Mortgage Rate (annual %)
Loan Term (years)
Property Tax Rate (% of value)
ADR ($)
Occupancy Rate (%)
Platform Fee (%)
Management Rate (%)
Revenue Growth (annual %)
Inflation (annual %)
Insurance Year 1 ($)
Utilities/Services Year 1 ($)
Snow/Lawn/Dock Year 1 ($)
Maintenance Reserve (% of value)
All values update live. Scenarios are saved in your browser’s localStorage.
Export Annual CSV
Key Metrics
Loan Amount
$0
Monthly P&I
$0
Year 1 Airbnb Net
$0
Year 1 Net Profit
$0
Revenue vs Cost vs Net Profit (Years 1–10)
Revenue (after fees & mgmt)
Total Cost (incl. P&I)
Net Profit
Annual Projections (Years 1–10)
Monthly Breakdown (Year 1, even spread)