Cap Rate
-2.3%
Cash-on-Cash
-37.9%
Monthly Revenue
$2,988
Monthly Cash Flow
-$3,089
DSCR
-0.37x
Best Strategy
NONE
Financial Overview
Purchase Price$425,000
Down Payment20.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate-2.3%
Cash-on-Cash Return-37.9%
Annual NOI-$9,925
Monthly Revenue$2,988
Monthly Cash Flow-$3,089
Monthly Mortgage$2,262
DSCR-0.37x
Total Cash Invested$97,750
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$477
Occupancy18.6%
Gross Revenue (Annual)$35,854
Platform Fees$1,076
Cleaning Fee Revenue$3,450
Host Revenue (Annual)$34,778
Operating Expenses$44,703
NOI (Annual)-$9,925
Est. Bookings/Year23
Expense Assumptions
Property Tax (Annual)$5,100
Insurance (Annual)$2,125
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
2.3%
Cash-on-Cash
-13.2%
Monthly Cash Flow
$-1,310
DSCR
0.38x
NOI: $9,733/yr · Expenses: $26,121/yr (73% of rev) · 23 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$5,100/yr
$2,125/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