
Tulsa, Omaha, and Lexington all clear the 60% occupancy spread screen, but thin downside margins, moving or unclear permit paths, and missing public three-unit profit validation keep every 30-day decision at WAIT.
| City | Population | AirDNA ADR / occupancy | Zillow 2BR rent | 60% modeled cash flow | Regulation | Start in 30 days? |
|---|---|---|---|---|---|---|
| Tulsa, OK | 416,209 | $161 / 58% | $1,200 | +$211/mo | Yellow | Wait |
| Omaha, NE | 488,797 | $175 / 55% | $1,395 | +$232/mo | Yellow | Wait |
| Lexington, KY | 329,751 | $217 / 55% | $1,450 | +$824/mo | Yellow | Wait |
ADR x 30.4 x 60% > monthly rent x 1.35. That screen is a gate, not a forecast. The observed market occupancy is separate from the 60% underwriting hurdle.ADR x 30.4 x 60%, or 18.24 booked nights.| Sensitivity from the 60% base | Tulsa | Omaha | Lexington |
|---|---|---|---|
| 40% occupancy | -$479 | -$530 | -$154 |
| 50% occupancy | -$134 | -$149 | +$335 |
| 60% occupancy | +$211 | +$232 | +$824 |
| Break-even occupancy | 53.9% | 53.9% | 43.1% |
| Net change from +10 percentage points of occupancy | +$345 | +$381 | +$489 |
| Net change from +10% ADR | +$248 | +$270 | +$334 |
| Line item | Amount |
|---|---|
| Gross room revenue: $161 x 18.24 nights | $2,937 |
| Airbnb host fee, 15.5% assumption | -$455 |
| Long-term rent | -$1,200 |
| Utilities and internet assumption | -$350 |
| Cleaning: $90 x 4.56 turns | -$410 |
| Insurance, reserve, and consumables assumption | -$310 |
| Modeled operating cash flow | +$211 |
| Line item | Amount |
|---|---|
| Gross room revenue: $175 x 18.24 nights | $3,192 |
| Airbnb host fee, 15.5% assumption | -$495 |
| Long-term rent | -$1,395 |
| Utilities and internet assumption | -$350 |
| Cleaning: $90 x 4.56 turns | -$410 |
| Insurance, reserve, and consumables assumption | -$310 |
| Modeled operating cash flow | +$232 |
| Line item | Amount |
|---|---|
| Gross room revenue: $217 x 18.24 nights | $3,958 |
| Airbnb host fee, 15.5% assumption | -$614 |
| Long-term rent | -$1,450 |
| Utilities and internet assumption | -$350 |
| Cleaning: $90 x 4.56 turns | -$410 |
| Insurance, reserve, and consumables assumption | -$310 |
| Modeled operating cash flow | +$824 |
sltrib.com
airdna.co
airdna.co
airdna.co
zillow.com
zillow.com
zillow.com
census.gov
airbnb.com
portal.deckard.com
zoneomics.com
library.municode.com
furnishedfinder.com
planning.omaha.gov
checkmaterentals.com
furnishedfinder.com
lexingtonky.gov
civiclex.org
library.municode.com
furnishedfinder.com
This story was produced automatically by a channel. One sentence is all it takes for Neodrop to keep producing for you.