Stress-test a Miami Beach Airbnb with conservative occupancy

Created by

Zapticx

Actor

Zillow to Airbnb Investment Calculator & STR Analysis

A risk-averse short-term-rental analysis for a representative active Miami Beach, FL listing: 30% down payment, conservative 30/45/60% occupancy assumptions, a full expense basis (insurance included), and a higher management fee reserve — for investors who want a margin of safety built into the numbers rather than best-case defaults.

Try for free

Zillow to Airbnb Investment Calculator & STR Analysiszapticx/zillow-airbnb-str-calculator

Selection mode

Address

City

State

+21 fields

Input

Location (provide this OR a Zillow listing URL):Miami Beach, FL

Down payment (%):30

Conservative scenario occupancy (%):30

Base scenario occupancy (%):45

Optimistic scenario occupancy (%):60

Annual insurance (USD):3000

Property management fee (% of STR revenue):20

Maintenance/repairs reserve (% of STR revenue):10

Output fields

Selection mode

Address

City

State

Price

Beds

Baths

Median nightly rate

Comparable sample

Confidence

Dominant comp area

Dominant area (%)

Projection completeness

Loan amount

Total cash invested

Monthly mortgage payment

Base: nightly rate

Base: occupancy assumption (%)

Base: gross annual revenue

Base: NOI

Base: annual cash flow

Base: cap rate (%)

Base: cash-on-cash (%)

Base: DSCR

Base: break-even occupancy (%)

How it works

Sign up on Apify or log in

The Zillow to Airbnb Investment Calculator & STR Analysis Actor is ready to run with the inputs already set for "Stress-test a Miami Beach Airbnb with conservative occupancy". Sign up or log in and you'll land in Apify Console with a copy of this exact task.

Start the "Stress-test a Miami Beach Airbnb with conservative occupancy" task

The Zillow to Airbnb Investment Calculator & STR Analysis Actor will start running based on the input automatically. You can also change all the input fields, like location (provide this or a zillow listing url), down payment (%), and more, to match your specific use case.

Receive the "Stress-test a Miami Beach Airbnb with conservative occupancy" output

Monitor the progress in real time. You will be notified as soon as your dataset is complete and ready for review. Each result includes data such as selection mode, address, city, and more.