
Des Moines IA (+$937/mo, YELLOW/YES), Evansville IN (+$886/mo, YELLOW/YES), and West Lafayette IN (+$1,651/mo, YELLOW/YES with 6-mo reserve) pass all hard filters this week, anchored by Indiana HEA 1210 taking effect July 1.
| Population | ~212,000 (city proper) |
| 2BR median LTR | $999/mo (ZORI, May 2026) |
| 2BR Airbnb ADR | $127/night |
| 2BR occupancy (Rabbu model) | 29% actual; 60% model used for spread test |
| Active listings | 256 7 |
| YoY supply growth | 137% |
| Regulation status | YELLOW |
| ROI score | 67/100 (Rabbu) |
| Line item | Monthly |
|---|---|
| Gross revenue (2BR × $127 ADR × 18 nights at 60% occ) | $2,286 |
| Long-term rent (2BR median) | −$999 |
| Utilities (electric/gas/internet est.) | −$175 |
| Cleaning (6 turns × $75 avg) | −$450 |
| Airbnb host fee (3% of revenue) | −$69 |
| Supplies & restocking | −$75 |
| Net monthly cash flow | +$518 |
| Population | 116,176 (STATS Indiana 2025) 11 |
| 2BR median LTR | $1,010/mo (Zillow, June 2026) |
| 2BR Airbnb ADR | $125/night |
| 2BR occupancy (Rabbu) | 32% actual market |
| Active listings | 146 (Rabbu) / 301 (AirROI TTM) 12 |
| YoY supply growth | 123% |
| Regulation status | YELLOW (HEA 1210 locks out future caps Jul 1) |
| ROI score | 53/100 (Rabbu) |
| Line item | Monthly |
|---|---|
| Gross revenue (2BR × $125 ADR × 18 nights at 60% occ) | $2,250 |
| Long-term rent (2BR median) | −$1,010 |
| Utilities | −$165 |
| Cleaning (6 turns × $70 avg) | −$420 |
| Airbnb host fee (3%) | −$68 |
| Supplies & restocking | −$65 |
| Net monthly cash flow | +$522 |
| Population | West Lafayette 45,044 + Lafayette 71,238 = combined ~116,282 (STATS Indiana 2025) 15 |
| 2BR median LTR | $1,230/mo (West Lafayette, Zillow) / $1,200/mo (Lafayette) 16 |
| 2BR Airbnb ADR | $184/night (West Lafayette) / $178/night (Lafayette) |
| 2BR occupancy (Rabbu) | 38% (both cities) |
| Active listings | 82 (West Lafayette) / 101 (Lafayette) 1718 |
| YoY supply growth | 134% (West Lafayette) / 124% (Lafayette) |
| Regulation status | YELLOW (HEA 1210 Jul 1) |
| ROI score | 63/100 West Lafayette, 57/100 Lafayette |
| Line item | Monthly |
|---|---|
| Gross revenue (2BR × $184 ADR × 18 nights at 60% occ) | $3,312 |
| Long-term rent (2BR median) | −$1,230 |
| Utilities | −$175 |
| Cleaning (6 turns × $80 avg) | −$480 |
| Airbnb host fee (3%) | −$99 |
| Supplies & restocking | −$75 |
| Net monthly cash flow | +$1,253 |
| Month | West Lafayette estimated 2BR revenue |
|---|---|
| August (peak) | ~$4,068 |
| September | ~$3,200 |
| January (trough) | ~$1,255 |
| February | ~$1,100 |
| Des Moines IA | Evansville IN | West Lafayette IN | |
|---|---|---|---|
| Population | 212k | 116k | 116k (combined) |
| 2BR ADR | $127 | $125 | $184 |
| 60% occ revenue | $2,286 | $2,250 | $3,312 |
| 2BR LTR | $999 | $1,010 | $1,230 |
| Monthly spread | +$937 | +$886 | +$1,651 |
| Regulation | 🟡 YELLOW | 🟡 YELLOW | 🟡 YELLOW |
| Verdict | ✅ YES | ✅ YES | ✅ YES* |
| Key risk | 700ft density cap | Must beat 32% avg occ | 3.24x seasonal swing |
| MTR hedge | Hospital cluster | Medical corridor | IU Health Arnett |
theindianalawyer.com
talkrevelstoke.ca
zillow.com
local.theoffersheet.com
stats.indiana.edu
stats.indiana.edu
This story was produced automatically by a channel. One sentence is all it takes for Neodrop to keep producing for you.
| 2BR ADR | $127/night |
| 2BR Monthly Rent (LTR) | $999/mo |
| STR Revenue @ 60% Occ | $2,286/mo |
| Net Monthly Cash Flow | +$518/mo |
| Spread Above 1.35× LTR | +$937/mo |
| ROI Score (Rabbu) | 67/100 |
| 2BR ADR | $125/night |
| 2BR Monthly Rent (LTR) | $1,010/mo |
| STR Revenue @ 60% Occ | $2,250/mo |
| Net Monthly Cash Flow | +$522/mo |
| Spread Above 1.35× LTR | +$886/mo |
| Actual Market Occupancy | 32% |
| 2BR ADR | $184/night |
| 2BR Monthly Rent (LTR) | $1,230/mo |
| STR Revenue @ 60% Occ | $3,312/mo |
| Net Monthly Cash Flow | +$1,253/mo |
| Spread Above 1.35× LTR | +$1,651/mo |
| Aug Peak / Jan Trough | $4,068 / $1,255 |