Real ADR, occupancy, and seasonality data — applied to your budget. Full results gated to verified investors.
Live
Q1 2026 data
312
Properties indexed
< 2 min
Avg time
Inputs · Step 01
Your investment parameters
$1.50M
$0.50M$5.00M
$450K · 30%
$100K · 7%$1500K · 100%
30 days · 1 mo
0 days · 0 mo180 days · 6 mo
$50K
$0K$300K
Output · Estimated returns
Your projection
Estimated ADR range
Avg $418
$355–$523
Estimated occupancy
After 30 owner-use days
64%
Gross revenue (Y2)
Range $77–$113K
$95K
Net to owner (after LRM fee)
55% net margin
$52K
Cash-on-cash return
On $450K down
11.6%
Suggested strategy
Based on your inputs
Balanced rental
Unlock full results
Verify in 30 seconds to see net revenue, cash-on-cash, and your recommended strategy.
Disclaimer · Revenue estimates and ROI projections shown on this site are directional and not guaranteed. They exclude operating expenses, property taxes, financing costs, sales commissions, owner personal-use days, and any future regulatory changes. Past performance does not predict future results. Information is for educational purposes and is not investment, legal, or tax advice. InvestSMA is operated by Luxury Rental Management.