Deal Calculator

Adjust the numbers to see how any deal stacks up. Toggle between short-term and long-term rental scenarios.

Purchase Price

Down Payment

Interest Rate

Renovation Budget

Property Tax Rate

Annual Insurance

Management Fee

Vacancy Rate

Monthly Rent (LTR)

Monthly Revenue (STR)

STR Occupancy

Monthly Cash Flow

-$398

Annual Cash Flow

-$4,776

Cap Rate

5.0%

Cash on Cash Return

-5.3%

Total Investment$90,500

Down Payment$70,000

Loan Amount$280,000

Closing Costs$10,500

Monthly Mortgage$1,863

Monthly Expenses (excl. mortgage)$929