Cap Rate
6.2%
Cash-on-Cash
-0.7%
Monthly Revenue
$5,318
Monthly Cash Flow
-$50
DSCR
0.97x
Best Strategy
NONE
Financial Overview
Purchase Price$350,000
Down Payment20.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate6.2%
Cash-on-Cash Return-0.7%
Annual NOI$21,758
Monthly Revenue$5,318
Monthly Cash Flow-$50
Monthly Mortgage$1,863
DSCR0.97x
Total Cash Invested$80,500
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$253
Occupancy57.8%
Gross Revenue (Annual)$63,812
Platform Fees$1,914
Cleaning Fee Revenue$10,500
Host Revenue (Annual)$61,898
Operating Expenses$40,140
NOI (Annual)$21,758
Est. Bookings/Year70
Expense Assumptions
Property Tax (Annual)$4,200
Insurance (Annual)$1,750
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
7.3%
Cash-on-Cash
4.6%
Monthly Cash Flow
$377
DSCR
1.22x
NOI: $25,485/yr · Expenses: $38,327/yr (60% of rev) · 70 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$4,200/yr
$1,750/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