Cap Rate
-2.6%
Cash-on-Cash
-30.6%
Monthly Revenue
$5,436
Monthly Cash Flow
-$5,700
DSCR
-0.43x
Best Strategy
NONE
Financial Overview
Purchase Price$799,000
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate-2.6%
Cash-on-Cash Return-30.6%
Annual NOI-$20,556
Monthly Revenue$5,436
Monthly Cash Flow-$5,700
Monthly Mortgage$3,987
DSCR-0.43x
Total Cash Invested$223,720
Best StrategyNONE
STR Revenue Analysis
Nightly Rate$225
Occupancy65.0%
Gross Revenue (Annual)$65,231
Platform Fees$1,957
Cleaning Fee Revenue$11,850
Host Revenue (Annual)$63,274
Operating Expenses$83,830
NOI (Annual)-$20,556
Est. Bookings/Year79
Long-Term Rental Analysis
Cap Rate-0.1%
Cash-on-Cash Return-0.5%
Expense Assumptions
Property Tax (Annual)$9,588
Insurance (Annual)$3,995
Management Rate10.0%
Vacancy Rate5.0%
Maintenance Rate3.0%
CapEx Reserve5.0%
Adjusted Metrics (live)
Cap Rate
2.2%
Cash-on-Cash
-13.5%
Monthly Cash Flow
$-2,521
DSCR
0.37x
NOI: $17,595/yr · Expenses: $47,636/yr (73% of rev) · 79 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$9,588/yr
$3,995/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