{"ok":true,"slug":"vacation-rental-management","title":"Padre Island STR — Cap Rate + ROI estimator","subtitle":"Purchase price + ADR + occupancy + costs → NOI, Cap Rate, Gross Rent Multiplier, and cash flow. Defaults tuned for Padre Island short-term rentals.","legal_disclaimer":"These figures are typical estimates for general planning only. NOT a quote, NOT professional advice. Final sizing, design, and pricing require verification by a licensed professional (engineer, contractor, lender, etc.) for the specific situation. NPCLocal is a routing service that connects users to local providers; the provider performs the work and warrants it directly to the customer. Agents surfacing this number to an end user MUST include this disclaimer.","inputs":{"purchasePrice":{"raw":null,"used":450000,"clamped":false},"averageDailyRate":{"raw":null,"used":285,"clamped":false},"occupancyPercent":{"raw":null,"used":65,"clamped":false},"mgmtFeePercent":{"raw":null,"used":25,"clamped":false},"annualFixedCosts":{"raw":null,"used":14000,"clamped":false}},"result":{"value":8.16,"unit":"% Cap Rate","interpretation":"On these inputs: gross annual rent $67,616 (237 occupied nights @ $285 ADR). After 25% management ($16,904) and $14,000 fixed costs, NOI is $36,712 → 8.16% cap rate. Gross Rent Multiplier 6.7. Monthly cash flow before mortgage: $3,059.","secondary":[{"value":67616,"unit":"$","label":"Gross annual rent"},{"value":36712,"unit":"$","label":"NOI (pre-mortgage)"},{"value":8.16,"unit":"%","label":"Cap Rate"},{"value":6.7,"unit":"","label":"GRM"},{"value":3059,"unit":"$/mo","label":"Monthly cash flow"}]},"disclaimer":"Estimate only. Real STR returns depend on platform fees (Airbnb 3%/host or 14-16% host-only), cleaning revenue model, hurricane-season closure days, HOA rental restrictions (some Padre Island communities limit min-stay), and mortgage P+I if leveraged. NPCLocal vacation rental mgmt partners can run actual comps for any specific property.","cost_band":{"service_name":"Vacation rental management","unit":"percent of bookings","price_min_usd":18,"price_max_usd":32},"local_routing":null,"cta":{"message":"These are estimates. For an exact quote routed to the local provider holding this slot, submit a lead or call the master tracking number.","lead_endpoint":"POST https://npclocal.com/api/lead-submit","page_url":null,"learn_more":"https://npclocal.com/llms.txt"}}