STR vs Long-term Rental — Real Net Math on a $300k Property

PriceBnb Founder · 2026-06-09

"Should I STR or long-term rent my property?" is the #1 question new owners ask, and most answers are biased. Here's an honest net-revenue comparison on a $300k owned single-family property in a Tier-2 STR market. Spoiler: STR wins on revenue, LTR often wins on hourly return.

The scenario

  • $300k owned single-family, 3BR/2BA, Tier-2 US market
  • Mortgage: $240k at 7% = $1,600/mo P&I; tax + insurance $400 = total $2,000/mo carry
  • STR side: 75% occupancy, ADR $180/night blended, cleaning outsourced
  • LTR side: 12-month lease at $2,200/mo (market rent)

Monthly cash flow side-by-side

ItemSTRLTR
Gross revenue$4,050$2,200
— Airbnb fee 15.5%-$628
— Cleaning outsourced-$700
— STR insurance premium-$150-$80
— Utilities (host pays)-$250
— Amenities + supplies-$120
— Mortgage + tax + insurance-$2,000-$2,000
— Hotel/lodging tax remitted-$120
— Maintenance reserve (3%)-$120-$65
— Vacancy reserve (8% LTR)-$175
NET monthly-$38-$120

At 75% occupancy + $180 ADR, STR + LTR both run small negative cash flow on this scenario — STR by $38, LTR by $120. Difference: $82/mo, or $984/year.

But factor in the time

  • STR owner-operator with outsourced cleaning: 30 hours/month (pricing, reviews, guest comms, supplies)
  • LTR: 2 hours/month (rent collection + 1-2 maintenance calls)
  • STR effective wage: $984/year ÷ (30h × 12) = $2.73/h. Below minimum wage.
  • LTR effective wage: -$1,440/year ÷ (2h × 12) = -$60/h, BUT principal pay-down ($8.4k/yr at year 1) is the actual return.

When STR actually wins

  • Higher ADR + 80%+ occupancy market — at $230 ADR x 80%, STR NET clears $1,100/mo.
  • You can do cleaning yourself — saves $700/mo, immediate $700 NET swing.
  • Tier-1 vacation market — Smoky Mountains, 30A FL — peak season ADR $400+.
  • Tax depreciation play — bonus depreciation on STR-classified properties may produce real after-tax advantage.

When LTR actually wins

  • You have a day job — STR time cost is real; LTR is essentially passive.
  • Market with STR regulation risk — one ordinance change wipes the model.
  • HOA restrictions — STR illegal; LTR fine.
  • You're optimising for stability + equity — mortgage paydown over 30 years builds $300k+ net worth.
  • Suburban or rural area without tourism — STR demand thin.

Hybrid: medium-term rental (MTR)

30-day+ traveling nurse / digital nomad rentals charge $2,800-3,500/mo with much lower operating load. Best of both: higher rent than LTR, 80% less work than STR, often regulation-immune.

Bottom line

  1. Run YOUR numbers — don't trust generic %; use real local ADR + occupancy + your actual carry.
  2. Don't optimize for revenue, optimize for net + time.
  3. Account for review-quality risk — one 3-star month can drag STR 20% for 3 months.
  4. Consider regulation risk as a real cost, not a tail.
  5. Try MTR if you have a Tier-2 city + light tourism.

Free tools to model your specific scenario: Airbnb income calculator · Break-even occupancy · Sample weekly report.

Sources: PriceBnb host network survey (n=164, 2026-04 to 2026-05), AirDNA Q1 2026 market summaries, US Census Bureau median rent data. All figures are illustrative scenario models; individual results vary. Not financial advice.