Skip to main content
Investment Underwriting Tool

Model your net yield.

Project annualized returns across three operating scenarios. Direct booking model — no OTA commissions. Built from our operational data across Miami, Tulum, and Houston.

ADR $58587% occupancy
$

Total asset cost including closing

Yield Comparison
Projected Net STR Yield18.88%
Traditional Lease (Est.)3.36%

+15.52% yield advantage over traditional lease

Revenue · Direct Booking
318 nights × $585 ADR$186,030
Operating Expenses
Insurance$13,125
Utilities$5,760
Maintenance reserve$11,550
Property tax$9,975
Total OpEx$40,410
Management fee (25% of gross)$46,508

Projected Net Operating Income

$99,113
Net Yield18.88%

Miami Context

Insurance and climate-driven displacement are the hidden variables. Operator selection is the single largest lever on net yield.

Read our full Miami market analysis

About These Scenarios

Conservative reflects market-average performance. Market models current demand patterns. Optimized represents returns through dynamic pricing and direct guest acquisition — the model Virestia delivers.

Why Direct Bookings

OTA platforms retain an average of 15% of gross revenue. A direct booking strategy eliminates that cost — returning the difference to your bottom line.

Projections modeled from Virestia's operational data and public market benchmarks. Actual returns vary based on property condition, positioning strategy, and seasonal demand patterns. Management fee reflects Virestia's standard direct booking engagement — terms may vary by property and market. Traditional lease estimates are market approximations and do not reflect specific property rental comps. This tool does not constitute financial advice.

Discuss Your Investment