Cap Rate
-4.8%
Cash-on-Cash
-48.6%
Monthly Revenue
$3,970
Monthly Cash Flow
-$7,915
DSCR
-0.75x
Best Strategy
NONE
Financial Overview
Purchase Price$849,000
Down Payment20.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate-4.8%
Cash-on-Cash Return-48.6%
Annual NOI-$40,760
Monthly Revenue$3,970
Monthly Cash Flow-$7,915
Monthly Mortgage$4,519
DSCR-0.75x
Total Cash Invested$195,270
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$355
Occupancy32.3%
Gross Revenue (Annual)$47,644
Platform Fees$1,429
Cleaning Fee Revenue$5,850
Host Revenue (Annual)$46,214
Operating Expenses$86,974
NOI (Annual)-$40,760
Est. Bookings/Year39
Long-Term Rental Analysis
Cap Rate-0.1%
Cash-on-Cash Return-0.6%
Expense Assumptions
Property Tax (Annual)$10,188
Insurance (Annual)$4,245
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
1.1%
Cash-on-Cash
-17.5%
Monthly Cash Flow
$-3,469
DSCR
0.18x
NOI: $9,203/yr · Expenses: $38,441/yr (81% of rev) · 39 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$10,188/yr
$4,245/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