The Quick Read: Stress-testing a condotel means re-running the coverage math on what a monthly lease would earn, then comparing it to the Airbnb story. The long-term number is the floor case, and the short-term number is the upside case. Both get divided by the same full monthly obligation, including HOA dues.
- Condotels are often excluded from standard short-term-rental programs, so confirm the building’s eligibility before any math.
- The appraiser’s rent schedule, not nightly rates times thirty, drives the long-term figure.
- Rental-pool splits, resort fees, and special assessments can shrink the numerator and swell the denominator.
- Short-term-rental files on this network typically run up to 75% LTV on a purchase and 70% on a short-term-rental cash-out, subject to lender guidelines.
- Clearing 1.00 on rent is not the same as positive cash flow.
What Does “Stress-Testing on Long-Term Rent” Mean?
It means underwriting the unit as if no guest ever booked it. The investor takes the monthly market rent an appraiser reports and divides it by the full monthly housing obligation: principal, interest, taxes, insurance, and HOA dues. That ratio is the coverage number. A result of 1.00 means rent equals the obligation.
Short-Term Rental Calculator
Run the STR numbers in your market
Rate source: Freddie Mac 30-yr average via FRED® — Federal Reserve Bank of St. Louis · effective Oct 15, 2026
Prefilled with starting assumptions — enter your nightly rate, occupancy, taxes, and insurance for a more accurate picture.
Short-term rental income is documented with a 12-month history or a market data report. Program parameters update from Lendmire’s centralized guideline source.
As of Oct 15, 2026 · General Freddie Mac market benchmark, not a Lendmire loan offer. Nightly rate, occupancy, taxes, and insurance are editable estimates. Qualifying income for short-term rentals varies by program — some use appraisal market rent, others use documented STR history or projections — and is confirmed in underwriting. Not a Loan Estimate, approval, or commitment to lend. Program availability and eligibility are subject to lender guidelines, credit approval, property review, and underwriting.
Why use that number? It is standardized. Fannie Mae’s appraiser guidance explains that the Form 1007 rent schedule documents estimated monthly market rent and was not designed for appraising short-term rentals. Appraisers are told to analyze competing properties leased monthly. That makes the 1007 figure a clean, comparable baseline, while Airbnb income depends on seasonality, management, and the operator’s program.
Here is the practical split. The short-term case shows what the unit might earn. The long-term case shows whether the loan still stands if hosting disappoints. A condotel investor who only runs the first case is guessing.
Key Terms Defined
Condotel: A fee-simple condo unit inside a building run like a hotel, usually with a front desk, housekeeping, and a rental program.
Form 1007: The appraiser’s rent schedule for a one-unit property, which reports estimated monthly market rent.
Form 1025: The rent schedule and income report used when the property has two to four units.
PITIA: Principal, interest, taxes, insurance, and association dues, the full monthly obligation rent must cover.
Rental pool: A program where the hotel operator rents owners’ units together and splits the revenue with owners.
FF&E reserve: A recurring charge for furniture, fixtures, and equipment replacement in pooled hotel-style units.
DSCR: Qualifying monthly rent divided by PITIA. It measures whether the property’s income covers its payment.
Can the Building Even Be Financed?
Check this first. Most condotels are non-warrantable, which keeps them out of conventional channels, so they route to non-QM investor lenders. Across Lendmire’s wholesale network, hotel-managed condotel projects are not offered under the standard short-term-rental program at all. That is a property-type exclusion, not a pricing penalty. Separate condotel-specific programs exist through select lenders, with their own limits.
On the network’s condotel path, purchases typically run up to 75% LTV and cash-out refinances up to 65% LTV on investment condotels. The loan amount tops out around $1,500,000, and cash-out files also call for a cash-in-hand cushion. Short-term-rental files expect experienced-investor status, meaning ownership of income property in recent years. Those are guidance ranges, subject to lender guidelines, and each building is reviewed on its own.
If you take one step before any spreadsheet, take this one: get the building’s rental-program rules in writing. A mandatory pool can read as hotel operation. A voluntary pool where owners may sign monthly leases is a much easier file.
How Does Underwriting Treat Each Income Number?
Step by step, a reviewer works through this sequence.
1. Confirm building type and eligibility. Hotel-managed projects fall under condotel rules, not standard programs.
2. Collect the short-term evidence. On a refinance, that usually means about 12 months of operating history. On a purchase, the appraisal’s short-term-rent analysis stands in for history.
3. Order the appraisal and rent schedule. A one-unit condo gets Form 1007. A two-to-four-unit property gets Form 1025. A condo hotel unit is a one-unit condo, so expect the 1007; confirm with the appraiser.
4. Apply the income factor. On the network’s condotel path, short-term income is typically counted at 80% of gross, not 100%.
5. Build the full denominator. Taxes, insurance, and every mandatory association charge go in.
6. Run the ratios. Coverage on the short-term figure, and coverage on the 1007 rent. The gap between them is your stress result.
The Fannie Mae Selling Guide names Form 1007 as the rent schedule for one-unit investment properties. That is all it is doing here: naming the form. Agency loan rules do not govern a DSCR file.
One more point on who decides. An appraiser values the real estate. McKissock, an appraiser-education publisher, notes the 1007 is built for monthly rent, leaves out vacancy and business expenses, and leaves the income decision to the lender. So the appraiser hands over a rent figure, and the lender chooses how to use it.
Building the Denominator Honestly
The denominator is where condotels surprise people. Condotel dues often run heavy because they fund front-desk staff, housekeeping capacity, amenities, and reserves. Model them at full monthly cost.
Check these items before you run anything:
- Regular HOA dues and any resort or program fees that are mandatory.
- FF&E reserve contributions, which pooled units commonly carry.
- Any special assessment already announced or likely, since condo hotel structures commonly pass furnishing and facility costs to owners.
- Insurance for a hotel-style building, which can differ from a standard condo policy.
Then add a cushion. A 10% increase in dues moves the ratio less than a 10% drop in rent, but it hits every month, forever. Test both.
Building the Numerator: Four Income Figures, Four Reliability Levels
Not every income number is equal. Here is how they stack for a condotel.
| Income source | Who supplies it | Reliability for condotels |
|---|---|---|
| Form 1007 monthly rent | Appraiser | Standardized, but comps may be thin |
| Owner statement from the pool | Hotel operator | Strong; reflects the actual split |
| Platform history | Host | Good if you control bookings |
| Gross nightly revenue | Listing math | Weak; ignores splits and fees |
A common mistake is using gross revenue. Pool splits vary by project, and Wikipedia notes many hover near 50%. Programs also differ on whether the split applies to gross or net revenue, so a 60/40 net split can pay an owner less than a 50/50 gross split. Always use the owner-statement figure, not the revenue the unit generated before the operator took its share.
And do not multiply the nightly rate by 30. The appraiser guidance above rejects that shortcut, and so does any careful lender.
The Stress-Test Sequence
Run four cases against the same denominator. Express each as a ratio.
Case 1, base: Short-term income, as counted by the lender, over full PITIA.
Case 2, haircut: Take that income down another 15% to 20% to reflect a soft season or a rental-program change.
Case 3, long-term only: The Form 1007 rent over full PITIA.
Case 4, break-even: The rent needed to reach a coverage of 1.00, back-solved from the denominator.
Run the numbers on a hypothetical condotel. Say the base case clears about 1.15x. A 15% to 20% haircut then lands near 0.92x to 0.98x, just under the line. The long-term case comes in around 0.88x, and the break-even rent sits above what the appraiser found. These are modeled ratios, not market data. What matters is the shape: a unit that looks comfortable on hosting income can sit below 1.00 once income is trimmed or leased monthly.
To back-solve break-even, multiply the full monthly obligation by 1.00. Then compare that to the 1007 rent. The shortfall, expressed as a percentage of the 1007 rent, tells you how much the deal depends on the Airbnb story. A small shortfall is manageable. A large one means the deal only works if hosting works.
DSCR vs. conventional financing
There are two common ways to finance an investment property, and they qualify you differently — here’s how investors weigh them.
Why investors choose it
- Qualifies on the property’s rental income — no personal tax returns, W-2s, or pay stubs needed to document income.
- No personal debt-to-income ceiling to clear, so existing mortgages and obligations don’t cap your borrowing the same way.
- Can be closed in an LLC, keeping the property inside a business entity.
- Built for scaling — not held to the limit on number of financed properties that conventional financing applies.
- Underwriting centers on the deal: generally qualifies when the rent covers the payment, a 1.00x coverage ratio being a common baseline (confirmed in underwriting).
- Designed specifically for investment property, including long-term and, where the program allows, short-term rentals.
Where it’s strong
- Often the lowest ongoing financing cost for a buyer who fully qualifies on personal income — a fit for a first property or a cost-first purchase.
Trade-offs for investors
- Requires full personal income documentation and must fit within a debt-to-income limit — salary, existing debts, and other mortgages all count.
- Typically held in your personal name rather than a business entity.
- Caps how many financed properties you can carry, which can become a ceiling as a portfolio grows.
- Evaluates you as a borrower as much as the property, which usually means more paperwork.
How investors usually choose: a first or single property often optimizes for the lowest financing cost; portfolio builders often optimize for leverage, vesting in an LLC, and scaling past conventional caps. The right answer depends on your goals, the property, and current guidelines — both paths run through select lenders in Lendmire’s wholesale network, with eligibility and terms confirmed in underwriting.
Scenario Comparison: One Property, Three Lenses
| Lens | Income used | Hypothetical ratio |
|---|---|---|
| Long-term only | 1007 market rent | ~0.88x |
| Discounted short-term | 80% of gross | ~1.15x |
| Operator-statement | Owner’s pool share | ~1.00x |
Notice the spread. Same unit, same payment, three answers. A lender will choose one of these based on program rules and file documentation. The stress test tells you which answer you should be prepared to live with.
Where Condotel Long-Term Rent Gets Weak
The 1007 figure is only as good as the comps behind it. In a hotel-operated building, few units lease monthly. The appraiser may pull comparable condos from the wider market, and those comps may not match the amenity set or fee load. That is the weak point. A thin comp can understate rent, and if the unit carries heavy dues, the ratio drops further.
Other traps:
- Mandatory rental pools. Participation can be treated as hotel operation, which hurts eligibility.
- Must-stay-a-rental restrictions. These limit resale and can drag appraisal comps.
- Special assessments. A single assessment can erase a year of thin margin.
- Net economics. After the pool split, dues, and reserves, the owner’s take can be small, so condotel economics often run thin unless the buyer brings a large equity position.
Short-term rental rules can vary by city, county, HOA, and property type, so investors should confirm local rules before relying on projected rental income.
What If the Long-Term Test Fails?
A sub-1.00 result is not the end, but it changes the structure. Coverage below 1.00 is available through select lenders in the network, with leverage and terms adjusted. 1.00 is where many select programs start. Here are the realistic options.
| Option | What changes | Tradeoff |
|---|---|---|
| Larger down payment | Lowers the obligation, lifts the ratio | More cash tied up |
| Different income method | Owner statement or platform history | Needs clean documentation |
| Select sub-1.00 path | Lower leverage, adjusted terms | Less proceeds, different pricing |
| Different unit | Lower dues or better comps | Search restarts |
| Walk away | Protects capital | Deal is lost |
A larger down payment helps the ratio, but it does not erase leverage caps, credit floors, reserve rules, or property eligibility. The strongest files clear both tests: enough equity and enough rental coverage.
Which option fits depends on the investor. Someone with a long hosting record and clean owner statements may lean on documentation. Someone new to hosting may find the lower-leverage path is the honest choice, or may decide the unit simply does not pencil.
Passing the Test Is Not the Same as Making Money
DSCR compares rent to PITIA only. Repairs, vacancy, management fees, utilities, and capital expenses sit outside the calculation. A condotel can clear 1.00 and still lose money after the operator’s cut and reserves. Treat the ratio as a qualification tool, not a profit forecast. If the unit only works at a high hosting income, ask what happens in the slowest quarter you can imagine.
Documentation to Gather Before the Appraisal
If you expect long-term rent to be the figure that counts, prepare these early:
- The building’s rental-program agreement and whether participation is voluntary.
- Twelve months of owner statements or platform history, where available.
- A current HOA budget, dues schedule, and notice of any pending assessment.
- Proof of hosting or income-property experience.
- Evidence of any monthly leases in the building.
Qualification runs on the property’s income covering the payment, subject to lender guidelines, credit approval, and property review. Lendmire’s complete DSCR loans guide covers the broader mechanics. For a related angle, Lendmire’s piece How to Stress-Test an Airbnb at Long-Term Rent Before Your DSCR Lender Does walks through the same exercise for a standard short-term rental.
Where the General Rule Breaks
The long-term floor is a rule of thumb, not a law. It breaks in a few places.
If the building is excluded from standard programs, the stress test is moot until a condotel-specific path is found. If the owner statement shows reliable income and the lender accepts it, the long-term case matters less. If the property is a duplex or fourplex condotel, Form 1025 applies. And if local rules or HOA bylaws prohibit short-term rental, the Airbnb income does not count at all.
Short-term-rental files across the network typically expect a score of about 640 or higher and roughly 12 months of hosting history, with a 1.00 coverage floor on both purchases and refinances. Lendmire arranges these through select lenders, and each lender sets its own overlays. Tax treatment varies; consult a qualified professional before relying on any deduction.
Frequently Asked Questions
Do lenders really underwrite a condotel on long-term rent?
Often they use it as a floor or fallback. When a unit has no usable operating history, the appraiser’s rent schedule may be the figure that counts. When it does have history, the lender may use owner statements or platform data, usually with a haircut. Programs differ, so run both.
What LTV can a condotel reach?
On the network’s condotel path, purchases typically run up to 75% LTV and cash-out refinances up to 65% LTV, subject to lender guidelines. Standard short-term-rental files run up to 75% on a purchase and about 70% on a cash-out, but hotel-managed condotels generally sit outside those programs.
Why not just multiply the nightly rate by 30?
Because the 1007 form documents monthly market rent from competing monthly leases, not nightly revenue. Nightly math ignores vacancy, operator splits, and fees. Appraisers have been told to decline requests to bend the form for short-term income.
Does a coverage ratio above 1.00 mean I make money?
No. The ratio covers principal, interest, taxes, insurance, and dues only. Management, repairs, vacancy, utilities, and capital costs sit outside it, so a unit can pass and still run thin.
Can a deal below 1.00 still get financed?
Select lenders in the network offer coverage below 1.00, with leverage and terms adjusted. Approval remains subject to credit, property review, and lender guidelines.
If you are buying or refinancing a rental property and want to see how the numbers work, Lendmire, a DSCR-focused mortgage broker, can help you compare DSCR loan options based on the property income, credit profile, leverage, and investor goals. Reach the team at 828-256-2183.
About Lendmire
A DSCR-focused mortgage broker, Lendmire (NMLS# 2371349) places investor financing across 41 markets — 40 states plus Washington, D.C. — with DSCR eligibility generally reviewed by the lender on property cash flow instead of traditional personal-income documentation, subject to lender guidelines. Scotsman Guide named Lendmire a Top Mortgage Workplace in 2025 and 2026.
Investors focused on short-term rentals can review DSCR loans for Airbnb and short-term rentals.
Get Started
Ready to find the right loan for you?
In about 30 seconds you can review financing options available for your investment property. No commitment required.
Informational only. Not a Loan Estimate, approval, or commitment to lend. Program availability and eligibility are subject to lender guidelines, credit approval, property review, and underwriting.
References
1. Fannie Mae Appraiser Update, June 2024
3. McKissock, Form 1007 and Short-Term Rental Appraisals
This article is part of Lendmire’s short-term rental loan program — full qualification details, guidelines, and scenarios live on the program page.
Related reading: How to Refinance a DSCR Loan When Moving a Mid-Term Rental to Airbnb · How to Stress-Test an Airbnb at Long-Term Rent Before Your DSCR Lender Does · How to Get a DSCR Projection Report for a Condotel Airbnb
Brandon Miller
Founder & CEO, Mortgage Loan Originator, Lendmire LLC
- Mortgage Loan Originator · NMLS# 1129696 · Verify on NMLS Consumer Access
- North Carolina Real Estate Broker · License# 343312 · Verify on NCREC
- North Carolina Insurance Producer · License# 19053198 · Property, Casualty, Life, Health · Verify on NAIC SBS
- Lendmire LLC · Firm NMLS# 2371349 · Verify firm licensure
Required disclosures. Lendmire (NMLS# 2371349) operates as a licensed mortgage broker, not a direct lender or depository. The discussion in this article is general in nature and should not be relied upon as financial, legal, or tax advice — every investment scenario is unique and should be reviewed by a qualified professional. Any loan inquiry is subject to lender underwriting, and this article is not a commitment to lend or a guarantee of approval. Mortgage rates, loan terms, and program guidelines vary by borrower, property, and state, and may change without notice. Equal Housing Opportunity. Verify licensure at NMLS Consumer Access.