Cap Rate
5.2%
Cash-on-Cash
-2.8%
Monthly Revenue
$3,953
Monthly Cash Flow
-$192
DSCR
0.87x
Best Strategy
NONE
Financial Overview
Purchase Price$294,900
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate5.2%
Cash-on-Cash Return-2.8%
Annual NOI$15,348
Monthly Revenue$3,953
Monthly Cash Flow-$192
Monthly Mortgage$1,471
DSCR0.87x
Total Cash Invested$82,572
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$150
Occupancy65.0%
Gross Revenue (Annual)$47,438
Platform Fees$1,423
Cleaning Fee Revenue$11,850
Host Revenue (Annual)$46,014
Operating Expenses$30,666
NOI (Annual)$15,348
Est. Bookings/Year79
Long-Term Rental Analysis
Cap Rate-0.1%
Cash-on-Cash Return-0.4%
Expense Assumptions
Property Tax (Annual)$998
Insurance (Annual)$1,475
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
5.1%
Cash-on-Cash
-3.2%
Monthly Cash Flow
$-221
DSCR
0.85x
NOI: $15,004/yr · Expenses: $32,433/yr (68% of rev) · 79 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$998/yr
$1,474.5/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