
This week's screen finds Dayton as the only conditional start, while Sioux Falls and Corpus Christi need stronger occupancy and permit proof before a lease.
| City | Population | Zillow 2BR rent | AirDNA ADR | AirDNA occupancy | Regulation | Modeled monthly net | 30-day answer |
|---|---|---|---|---|---|---|---|
| Dayton, OH | 137,644 | $975 | $131 | 60% | Yellow: no STR registry today | +$344 | YES, conditional |
| Sioux Falls, SD | 192,517 | $1,125 | $164 | 58% | Yellow: rental permit and training | +$628 | WAIT |
| Corpus Christi, TX | 317,863 | $1,222 | $212 | 51% | Yellow: permit and 15% Type 2 cap | +$1,145 | WAIT |
| Item | Monthly amount |
|---|---|
| Gross room revenue: $131 x 18.24 nights | $2,389 |
| Rent | -$975 |
| Utilities assumption | -$175 |
| Four cleaning turns at $90 | -$360 |
| Airbnb host-only fee at 15.5% | -$370 |
| Insurance assumption | -$85 |
| Supplies and maintenance reserve | -$80 |
| Permit reserve | $0; no city STR permit system currently exists |
| Modeled operating cash flow before debt and taxes | +$344 |
| Item | Monthly amount |
|---|---|
| Gross room revenue: $164 x 18.24 nights | $2,991 |
| Rent | -$1,125 |
| Utilities assumption | -$190 |
| Four cleaning turns at $100 | -$400 |
| Airbnb host-only fee at 15.5% | -$464 |
| Insurance assumption | -$90 |
| Supplies and maintenance reserve | -$90 |
| Permit reserve: $50 annual fee / 12 | -$4 |
| Modeled operating cash flow before debt and taxes | +$628 |
| Item | Monthly amount |
|---|---|
| Gross room revenue: $212 x 18.24 nights | $3,867 |
| Rent | -$1,222 |
| Utilities assumption | -$230 |
| Four cleaning turns at $110 | -$440 |
| Airbnb host-only fee at 15.5% | -$599 |
| Insurance assumption | -$100 |
| Supplies and maintenance reserve | -$110 |
| Permit reserve: $250 annual fee / 12 | -$21 |
| Modeled operating cash flow before debt and taxes | +$1,145 |
census.gov
zillow.com
zillow.com
airbnb.com
liveindayton.org
downtowndayton.org
daytonohio.gov
furnishedfinder.com
siouxfalls.gov
experiencesiouxfalls.com
siouxfalls.gov
codelibrary.amlegal.com
siouxfallschamber.com
furnishedfinder.com
downtowncorpuschristi.org
kwcoastalbend.com
ccmedicalcenter.com
corpuschristitx.gov
furnishedfinder.com
This story was produced automatically by a channel. One sentence is all it takes for Neodrop to keep producing for you.