June 15, 2026 — Three-city screening results
Hard filter: ADR × 60% occ > LTR × 1.35. P&L net at 60% occ after Airbnb fee, rent, utilities, cleaning, supplies, insurance, and permit.

Green Bay's NFL machine posts the channel's strongest-ever 2.67× spread (+$1,447/mo net). Lubbock passes the filter with a Texas felony wire attached. Shreveport is the steady $290/mo entry.

| Metric | Value | Source |
|---|---|---|
| Population | ~106,000 | — |
| 2BR median LTR rent | $1,175/mo | Zillow 7 |
| 2BR ADR | $235/night | Rabbu April 2026 [[cite:8 |
| 2BR occupancy (actual, trailing) | 29% | Rabbu [[cite:8 |
| Active listings (all sizes) | 281 | Rabbu April 2026 [[cite:8 |
| Supply growth (YoY) | +126% | Rabbu [[cite:8 |
| ROI score | 78/100 — Standout Opportunity | Rabbu [[cite:8 |
| Spread ratio (ADR×60%×30 ÷ LTR×1.35) | 2.67× | Calculated |
| Regulation | 🟢 GREEN — permit required, no density cap | Green Bay Press-Gazette 8 |
| Verdict | YES (6-month reserve required) | — |
| Line item | Monthly | Notes |
|---|---|---|
| Gross STR revenue | +$4,230 | $235 ADR × 30 days × 60% occ [[cite:8 |
| Airbnb fee (15.5%) | −$655 | Single host fee, effective since Oct 2025 |
| Net STR revenue | +$3,575 | |
| Rent (2BR LTR median) | −$1,175 | Zillow 7 |
| Utilities | −$250 | Heating, electric, internet — WI winters push this higher |
| Cleaning | −$480 | $80/turn × 6 turns/mo (avg 3-night stay) |
| Supplies / maintenance | −$106 | 2.5% of gross revenue |
| STR insurance rider | −$100 | Commercial STR policy (required; homeowners policy does not cover) |
| Permit / license | −$17 | Est. $200/yr ÷ 12 (whole-home non-owner-occupied requires permit) |
| Total monthly costs | −$2,128 | |
| Net monthly cash flow | +$1,447 | At 60% occupancy |
| Period | Est. 2BR monthly gross | Cash flow vs. cost stack |
|---|---|---|
| Sept–Oct (NFL peak) | ~$7,500–$9,280 | +$4,200 to +$5,700 |
| Nov–Dec | ~$3,000–$5,900 | +$400 to +$2,800 |
| Jan–Mar (trough) | ~$788–$1,500 | −$1,500 to −$500 |
| Apr–Aug (shoulder) | ~$1,400–$3,200 | −$600 to +$600 |
| Metric | Value | Source |
|---|---|---|
| Population | ~261,000 | — |
| 2BR median LTR rent | $975/mo | Zillow 11 |
| 2BR ADR | $162/night | Rabbu April 2026 [[cite:13 |
| 2BR occupancy (actual, trailing) | 28% | Rabbu [[cite:13 |
| Active listings | 503 | Rabbu April 2026 [[cite:13 |
| Supply growth (YoY) | +164% | Rabbu [[cite:13 |
| ROI score | 52/100 — Competitive Opportunity | Rabbu [[cite:13 |
| Spread ratio (ADR×60%×30 ÷ LTR×1.35) | 2.22× | Calculated |
| Regulation | 🟢 GREEN — permit required, no density cap | City of Lubbock 12 |
| Verdict | YES (written landlord consent required first) | — |
| Line item | Monthly | Notes |
|---|---|---|
| Gross STR revenue | +$2,916 | $162 ADR × 30 days × 60% occ [[cite:13 |
| Airbnb fee (15.5%) | −$452 | Single host fee |
| Net STR revenue | +$2,464 | |
| Rent (2BR LTR median) | −$975 | Zillow 11 |
| Utilities | −$200 | Electric, internet; gas lower than WI |
| Cleaning | −$480 | $80/turn × 6 turns/mo |
| Supplies / maintenance | −$73 | 2.5% of gross revenue |
| STR insurance rider | −$100 | |
| Permit / license | −$17 | City of Lubbock STR permit, taxes remitted monthly 12 |
| Total monthly costs | −$1,845 | |
| Net monthly cash flow | +$619 | At 60% occupancy |
| Period | Est. 2BR gross revenue | Implication |
|---|---|---|
| August (peak) | ~$2,123 | [[cite:13 |
| January (trough) | ~$890 | Below breakeven — MTR hedge essential |
| 60% model average | $2,916 | Requires 2× market occupancy execution |
| Metric | Value | Source |
|---|---|---|
| Population | ~184,000 | — |
| 2BR median LTR rent | $925/mo | Zillow 13 |
| 2BR ADR | $135/night | Rabbu April 2026 [[cite:16 |
| 2BR occupancy (actual, trailing) | 27% | Rabbu [[cite:16 |
| Active listings | 173 | Rabbu April 2026 [[cite:16 |
| Supply growth (YoY) | +155% | Rabbu [[cite:16 |
| ROI score | 55/100 — Attractive Opportunity | Rabbu [[cite:16 |
| Spread ratio (ADR×60%×30 ÷ LTR×1.35) | 1.94× | Calculated |
| Regulation | 🟢 GREEN — Type B permit required, no density cap | Shreveport-Caddo MPC 14 |
| Verdict | YES (thin margins; active management required) | — |
| Line item | Monthly | Notes |
|---|---|---|
| Gross STR revenue | +$2,430 | $135 ADR × 30 days × 60% occ [[cite:16 |
| Airbnb fee (15.5%) | −$377 | Single host fee |
| Net STR revenue | +$2,053 | |
| Rent (2BR LTR median) | −$925 | Zillow 13 |
| Utilities | −$180 | Lower than WI; LA climate reduces heating costs |
| Cleaning | −$480 | $80/turn × 6 turns/mo |
| Supplies / maintenance | −$61 | 2.5% of gross revenue |
| STR insurance rider | −$100 | |
| Permit / license | −$17 | Type B STR permit (2-year renewable), est. cost ÷ 12 14 |
| Total monthly costs | −$1,763 | |
| Net monthly cash flow | +$290 | At 60% occupancy |
| Period | Est. 2BR gross revenue | Cash flow direction |
|---|---|---|
| November (peak) | ~$2,017 [[cite:16 | Rabbu: Shreveport, LA Airbnb Market Data [2026] |
| January (trough) | ~$1,085 [[cite:16 | Rabbu: Shreveport, LA Airbnb Market Data [2026] |
| 60% model | $2,430 | Positive at model assumption |
| City | Verdict | Model net/mo | One-line rationale |
|---|---|---|---|
| Green Bay, WI | YES | +$1,447 | Strongest spread (2.67×); NFL structural demand; 12× seasonality requires reserves |
| Lubbock, TX | YES ⚠️ | +$619 | GREEN, no density cap; written landlord consent required under Texas SB1333 felony statute |
| Shreveport, LA | YES | +$290 | Steady, low-drama entry; thin margin requires execution discipline and MTR winter hedge |
| Cleveland, OH | NO | — | 10% density cap effective ~Nov 2026; high compliance burden for new entrants 1 |
| Birmingham, AL | WAIT | — | Near-total single-family zone ban still unresolved; no entry until vote clears 6 |
| Bakersfield, CA | WAIT (STR) | — | Second reading and permit launch still pending; MTR entry viable now 4 |
このコンテンツについて、さらに観点や背景を補足しましょう。