AirVest — Real Estate Investment Analyzer

or HAR, MLS, or any listing sheet

Property Photos

or enter manually

Street Address

ZIP / Postal Code

Purchase Price

$

Number of Units

Bedrooms

Bathrooms

Year Built

Area (sq ft)

Analysis Start Date

Analysis Period (years)

Financing Structure

Upfront Costs

Furniture & Furnishing

$

Setup & Closing Fees

$

Renovation / Repairs

$

Legal Formation

$

Unit Value

$

Mortgage Details

Down Payment %

%

Down Payment Amount

$

Loan Amount

$

Interest Rate

%

Loan Term

yrs

Payment Type

Loan Start Date

Additional Capital

$

Property taxes included in mortgage payment (PITI) Insurance included in mortgage payment (PITI)

Est. Monthly Payment: —

Total Capital Deployed: —

Unit Label	Monthly Rent	Vacancy %	Other Income/mo	Lease-Up Delay

Annual Rent Growth

%

Annual Rate Growth

%

Avg Stay Length

nts

Income Method

By Occupancy Rate By Booked Nights/Month

Unit Label	Avg Daily Rate	Occupancy %	Booked Nights/mo	Clean Fee/Booking ?	Clean Cost/Booking ?	Other Income/mo

Enable seasonal adjustments (applies to all units) Factors multiply base revenue per month (1.0 = no change)

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Annual Expense Inflation

%

Expense Item	Amount	Frequency	% of Rev? ?	Per Unit? ?	In Mortgage?

Strategy at End of Hold Period

Hold & Rent Sell at End

Annual Appreciation

%

Exit Cap Rate

%

Selling Cost %

%

Welcome to AirVest

Scenario Name

Welcome to AirVest

Scenario Name

Annual Summary

Investment Summary