Cap Rate
-1.2%
Cash-on-Cash
-33.2%
Monthly Revenue
$4,037
Monthly Cash Flow
-$3,179
DSCR
-0.19x
Best Strategy
NONE
Financial Overview
Purchase Price$500,000
Down Payment20.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate-1.2%
Cash-on-Cash Return-33.2%
Annual NOI-$6,213
Monthly Revenue$4,037
Monthly Cash Flow-$3,179
Monthly Mortgage$2,661
DSCR-0.19x
Total Cash Invested$115,000
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$145
Occupancy68.0%
Gross Revenue (Annual)$48,439
Platform Fees$1,453
Cleaning Fee Revenue$12,450
Host Revenue (Annual)$46,986
Operating Expenses$53,199
NOI (Annual)-$6,213
Est. Bookings/Year83
Long-Term Rental Analysis
Cap Rate-0.1%
Cash-on-Cash Return-0.6%
Expense Assumptions
Property Tax (Annual)$6,000
Insurance (Annual)$2,500
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
1.8%
Cash-on-Cash
-14.9%
Monthly Cash Flow
$-1,733
DSCR
0.31x
NOI: $9,148/yr · Expenses: $39,291/yr (81% of rev) · 83 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$6,000/yr
$2,500/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