EV
Welcome back,Eleanor VanceVerified Owner
ACH Payout Account: Chase Checking (•••• 4892)
Property:
Demo Persona:
Concurrent Hybrid (Airbnb + Furnished Finder)Occupied • STR Guest Checkout Oct 8
Ocean Breeze Villa
742 Ocean Drive, La Jolla, CA 92037
Estimated Net Payout$4,040ACH on November 1, 2026
Gross Booking Revenue$6,100October 2026 MTD
Verified Photo Audits6 Photos2 Completed Services
Hybrid Strategy Uplift+1.0%vs. standard LTR rent
Gross-to-Net Cash Flow Waterfall
100% transparent accounting with zero hidden surcharges or undisclosed markups.
Net Payout (66%)
Co-Host Fee
Cleanings
OTA
Net Owner Payout ($4,040)
Co-Host Fee ($1,220)
Pass-Through Cleanings ($525)
Channel Fees ($230)
Total Gross Revenue$6,100From guest stays & leases
Platform Fees (Airbnb/Vrbo)-$230Merchant card & host service
Co-Host Commission-$1,22020% STR / 12% MTR / 8% LTR
Net Disbursement to You$4,040 Direct Deposit ACH
Strategy Alpha: Hybrid STR/MTR Performance
By syndicating your home across Airbnb and Furnished Finder with automated lockout protection, your property earned an additional $40 (+1.0%) compared to a traditional fixed annual lease ($4,000/mo).
+$40Extra Cash Flow This Month
Itemized Activity & Payout Ledger
Complete breakdown of each guest stay and pass-through expense.
| Date | Channel / Guest | Description | Gross | Channel Fee | Co-Host Fee | Clean/Maint | Net Payout |
|---|---|---|---|---|---|---|---|
| 2026-10-04 | Sarah Jenkinsairbnb | Airbnb 4-Night Stay (Oct 4–8) | $1,850 | -$55.5 | -$370 | -$175 | $1,249.5 |
| 2026-10-12 | David Miller & Familyvrbo | Vrbo 5-Night Stay (Oct 12–17) | $2,350 | -$117.5 | -$470 | -$175 | $1,587.5 |
| 2026-10-18 | Directdirect | HVAC Filter Replacement & Smart Lock Battery Service | $0 | $0.00 | $0.00 | -$85 | -$85 |
| 2026-10-21 | Jessica Alba & Guestsairbnb | Airbnb 4-Night Stay (Oct 21–25) | $1,900 | -$57 | -$380 | -$175 | $1,288 |