Acquisition
| Purchase price
|
|
| Closing costs |
|
| Home Inspection |
|
| Furniture & Interiors Package |
|
| Rehab Work Estimates |
|
| Other |
|
| Total Capital Investment |
|
RECALCULATE
Income
| Average Nightly Rent |
|
| Weekly Rent |
|
| Potential Annual Rent |
|
| Weeks Rented (of 52) |
|
| Additonal Net Revenue Streams |
|
| Effective Gross Revenue |
|
| Effective Gross Rent |
|
RECALCULATE
Variable Expenses (Annual)
| Management Rental Commission (%) |
|
| Management Rental Commission Annually ($) |
|
| Credit Card Fee (%) |
|
| Credit Card Fee Annually ($) |
|
| Cleaning Fee ($ per rented wk) |
|
| Cleaning Fees Annually |
|
| Booking Site Service Fees (%) |
|
| Booking Site Service Fees ($) |
|
| Management Fee ($ per mo) |
|
| Management Fee Annually |
|
| Additonal Nightly Insurance Policy ($ per night) |
|
| Additonal Nightly Insurance Policy Annually |
|
| Sales, Bed, Resort, Tourist Tax (%) |
|
| Sales, Bed, Resort, Tourist Tax Annually ($) |
|
RECALCULATE
Fixed Expenses (Annual)
| Annual Permits/Licences |
|
| Advertising & Tech Costs |
|
| Yard and Pest Control |
|
| Pool Maintenance |
|
| Electricity |
|
| Water/Sewer |
|
| Cable/Internet |
|
| Accounting |
|
| Property Taxes |
|
| Homeowner's Insurance |
|
| Short Term Rental Insurance Rider |
|
| CDD fee |
|
| Annual Homeowners Association Dues |
|
| Additional Membership Fees |
|
| Maintenance Reserves/Supplies |
|
| Other |
|
| Fixed & Variable Expenses |
|
RECALCULATE
Loan
| Down Payment (%) |
|
| Down Payment (Capital Investment) |
|
| Loan Amount |
|
| Interest Rate |
|
| Amortization (Loan Years) |
|
| Monthly Payment |
|
| Annual Debt Service |
|
RECALCULATE
Returns
| Average Monthly Cash Flow |
|
| Annual Cash Flow |
|
| Cash-on-Cash Return |
|
| Annual Occupancy to Break Even |
|
| Break-Even Occupancy (Weeks) |
|
| Net Operating Income (NOI) |
|
| Cap Rate (ROI) |
|
RECALCULATE
User understands this calculator is deemed reliable but not guaranteed.
Vrolio makes absolutely no guarantees on returns or income.
User should do their own due diligence and verify all data before making a purchasing decision.
User understands that this is an educational tool only.
We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to.
Please use this tool at your own discretion and use caution always before buying any real estate investment.