Cap Rate
2.6%
Cash-on-Cash
-16.4%
Monthly Revenue
$2,556
Monthly Cash Flow
-$685
DSCR
0.41x
Best Strategy
NONE
Financial Overview
Purchase Price$217,500
Down Payment20.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate2.6%
Cash-on-Cash Return-16.4%
Annual NOI$5,674
Monthly Revenue$2,556
Monthly Cash Flow-$685
Monthly Mortgage$1,158
DSCR0.41x
Total Cash Invested$50,025
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$135
Occupancy45.6%
Gross Revenue (Annual)$30,666
Platform Fees$920
Cleaning Fee Revenue$8,250
Host Revenue (Annual)$29,746
Operating Expenses$24,072
NOI (Annual)$5,674
Est. Bookings/Year55
Long-Term Rental Analysis
Cap Rate-0.0%
Cash-on-Cash Return-0.5%
Expense Assumptions
Property Tax (Annual)$2,610
Insurance (Annual)$1,088
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
2.1%
Cash-on-Cash
-14.1%
Monthly Cash Flow
$-713
DSCR
0.34x
NOI: $4,466/yr · Expenses: $26,201/yr (85% of rev) · 55 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$2,610/yr
$1,087.5/yr
Ready to analyze your own deal?
Get instant cap rate, cash-on-cash return, BRRRR analysis, and AI-powered insights for any property.
Analyze Your Own Deal