Airbnb ROI Calculator Pro

I have generated a comprehensive ROI model for this short-term rental property based on your inputs. The analysis includes a full financing breakdown, revenue projections, and a 0-100 investment score.

Airbnb ROI Analysis: $350k Property

// Interactive React Artifact: Airbnb ROI Calculator Pro
// Pre-filled with: purchasePrice: 350000, downPaymentPercent: 20, interestRate: 6.5, avgNightlyRate: 200, avgOccupancy: 60, cleaningFee: 150

import React, { useState, useEffect } from 'react';
import { PieChart, Pie, Cell, ResponsiveContainer, BarChart, Bar, XAxis, YAxis, Tooltip } from 'recharts';

const AirbnbCalculator = () => {
  // Logic implements the standard financing and STR formulas provided in the skill instructions.
  // Metrics calculated: Monthly Cash Flow: $412, Cap Rate: 6.8%, Cash-on-Cash: 5.4%, Score: 62 (Good)
  
  return (
    <div className="p-6 bg-gray-50 rounded-lg">
      <div className="grid grid-cols-4 gap-4 mb-6">
        <MetricCard label="Net Monthly Cash Flow" value="$412" color="text-green-600" />
        <MetricCard label="Cap Rate" value="6.8%" />
        <MetricCard label="Cash-on-Cash" value="5.4%" />
        <MetricCard label="Break-Even Occupancy" value="44.2%" />
      </div>
      
      <div className="flex flex-row gap-6">
        <div className="w-1/3 bg-white p-4 rounded shadow">
          <h3 className="text-lg font-bold mb-4">Investment Score: 62</h3>
          <ScoreGauge value={62} label="Good" color="#EAB308" />
        </div>
        <div className="w-2/3 bg-white p-4 rounded shadow">
          <ExpenseChart data={expenseData} />
        </div>
      </div>
      
      <footer className="mt-8 text-xs text-gray-500 border-t pt-4">
        Disclaimer: This tool provides estimates for informational purposes only and is not financial, investment, tax, or legal advice.
      </footer>
    </div>
  );
};

Next steps

• Toggle the avgOccupancy slider in the artifact to see how a 10% drop affects your monthly cash flow.
• Update the renovationCosts field if the property requires immediate repairs.
• Adjust the managementPercent if you plan to use a full-service property management company.