原文
Locked — the full analysis
The full analysis for one property, $10 once
Your inputs on the left are live and free, and the formulas below are public. The figures they produce are what the unlock opens — this page never shows a free result.
- The cost breakdown line by line, with each line's share of revenue
- Break-even occupancy — the occupancy where net cash flow hits zero
- Break-even nightly rate — what you must charge at the occupancy you entered
- Payback on your setup cost — how long your furnishing spend takes to come back
- The first 24 months after setup, with the one-off spend spread across them
One payment of $10 unlocks this property for good — you land back on this page with the figures filled in.
What the unlock fills in
These rows appear here, computed from the numbers you type, as soon as the analysis is unlocked.
Example only, not an average: a $180-a-night two-bedroom at 65% occupancy, a $1,400 monthly mortgage and $8,000 of furnishing.
- Net cash flow / monthLocked
- Net cash flow / yearLocked
- Net marginLocked
- Gross revenue / monthLocked
- Operating costs / monthLocked
- Where the money goes — every cost lineLocked
- Break-even occupancyLocked
- Break-even nightly rateLocked
- Payback on setup costLocked
- First 24 months after setupLocked