Real Estate Investment Analyzer

⚙ Assumptions

Property Acquisition

$
$
%
%
yrs
%
%
yrs

Financing Summary

Sale Price$400,000
Down Payment$40,000
Closing Costs (2%)$8,000
Improvements$20,000
Total Initial Cash$68,000
Monthly Mortgage$2,044

Revenue Variables

$
%
$/stay
$
%
Gross Monthly Revenue—
Cleaning Income—
Total Monthly Revenue—

Operating Expenses

%
Fees, Insurance & Taxes
%
$/mo
$/mo
Cleaning & Admin
$/stay
$/mo
$/mo
$/mo
$/mo
Booking & Management
%
$/mo
%
Utilities
$/mo
$/mo
$/mo
$/mo
$/mo
$/mo
$/mo
Supplies & Misc
$/mo
$/mo
% rev
$/mo
$/mo
$/mo
Total Monthly Operating Expense—
☰ Analysis Results

Key Metrics

Performance Charts

Cash Flow & NOI

Equity & Property Value

Expense Breakdown (Year 2)

Cumulative Returns

10-Year Projection

Exit Analysis