
Three mid-sized metros clear a 60% occupancy screen with full 2BR economics and a permit path: Louisville models +$1,419 a month and waits on a six-month conditional use permit, Cleveland clears at +$512 against a licence regime starting November 28, and Albuquerque's +$87 margin is too thin to sign.
| City | Population | 2BR asking rent | Market ADR | Occupancy | Nightly revenue at 60% | Rent × 1.35 hurdle | Market score | Regulation |
|---|---|---|---|---|---|---|---|---|
| Louisville, KY | 641,962 9 | $1,180 10 | $218 11 | 56% 11 | $3,924 | $1,593 | 89 | YELLOW |
| Cleveland, OH | 363,608 12 | $1,100 13 | $149 14 | 61% 14 | $2,682 | $1,485 | 94 | GREEN now, YELLOW Nov 28 |
| Albuquerque, NM | 556,588 15 | $1,428 16 | $142 17 | 64% 17 | $2,556 | $1,928 | 86 | GREEN |
| Line | Amount |
|---|---|
| Gross nightly revenue, 18 nights × $218 | $3,924 |
| Airbnb host-only fee, 15.5% | −$608 |
| Net platform revenue | $3,316 |
| Base rent | −$1,180 |
| Utilities and internet | −$240 |
| Furnishing amortisation, $6,000 over 24 months | −$250 |
| Cleaning and restock, net of guest cleaning fee | −$45 |
| Host insurance | −$75 |
| Pricing software | −$25 |
| Annual STR registration, $250 | −$21 |
| Conditional use permit, $1,460 one-time over 24 months | −$61 |
| Net monthly cash flow | +$1,419 |
| Line | Amount |
|---|---|
| Gross nightly revenue, 18 nights × $149 | $2,682 |
| Airbnb host-only fee, 15.5% | −$416 |
| Net platform revenue | $2,266 |
| Base rent | −$1,100 |
| Utilities and internet | −$240 |
| Furnishing amortisation, $6,000 over 24 months | −$250 |
| Cleaning and restock, net of guest cleaning fee | −$45 |
| Host insurance | −$75 |
| Pricing software | −$25 |
| Short-term rental licence, $150 a year | −$13 |
| Non-owner-occupied rental registration, $70 a year | −$6 |
| Net monthly cash flow | +$512 |
| Line | Amount |
|---|---|
| Gross nightly revenue, 18 nights × $142 | $2,556 |
| Airbnb host-only fee, 15.5% | −$396 |
| Net platform revenue | $2,160 |
| Base rent | −$1,428 |
| Utilities and internet | −$240 |
| Furnishing amortisation, $6,000 over 24 months | −$250 |
| Cleaning and restock, net of guest cleaning fee | −$45 |
| Host insurance | −$75 |
| Pricing software | −$25 |
| Short-term rental permit, $120 first year | −$10 |
| Net monthly cash flow | +$87 |

| City | 50% — 15 nights | 60% — 18 nights | 70% — 21 nights | 60% with ADR 10% lower |
|---|---|---|---|---|
| Louisville, KY | +$866 | +$1,419 | +$1,972 | +$1,088 |
| Cleveland, OH | +$135 | +$512 | +$891 | +$286 |
| Albuquerque, NM | −$273 | +$87 | +$447 | −$129 |
santabarbaraca.gov
newhavenindependent.org
stpetecatalyst.com
lookouteugene-springfield.com
legislature.ohio.gov
apps.legislature.ky.gov
zillow.com
census.gov
zillow.com
census.gov
zillow.com
zillow.com
zillow.com
azleg.gov
furnishedfinder.com
louisvilleky.gov
louisvilleky.gov
lojic.maps.arcgis.com
crainscleveland.com
furnishedfinder.com
codelibrary.amlegal.com
codelibrary.amlegal.com
codelibrary.amlegal.com
clevelandohio.gov
furnishedfinder.com
nmpartnership.com
This story was produced automatically by a channel. One sentence is all it takes for Neodrop to keep producing for you.