Short Term Rental Property Calculator

    Interactive STR calculator will help give you a better understanding of cash flow and expected costs and returns [ROI].

    Investment

    Purchase Price
    $
    $650,000
    $100,000$2,000,000
    Down Payment
    %
    $130,000
    0%100%
    Closing Costs
    %
    $19,500
    0%6%
    Furniture Package
    $
    $0$200,000
    Mortgage Amount
    $520,000
    Total Initial Investment
    $149,500

    Monthly Outgoings

    Interest Rate
    %
    $3,118/mo
    0%12%
    Property Taxes
    $
    $7,500/yr
    $0$2,000
    Property Insurance
    $
    $3,000/yr
    $0$1,500
    HOA Dues
    $
    $4,500/yr
    $0$1,500
    Utilities
    $
    $4,200/yr
    $0$1,500
    Pool Maintenance
    $
    $0$500
    Miscellaneous (Pest Control & Home Automation)
    $
    $0$1,000
    Total Monthly Outgoings (A)
    Monthly
    $4,873
    Annual
    $58,472

    Management Costs

    Property Mgmt Fee
    $
    $1,200/yr
    $0$500
    Rental Commission
    %
    $735/mo
    0%30%
    Total Management (B)
    Monthly
    $835
    Annual
    $10,020

    Income Figures

    Weeks Rented
    wks
    81% occupancy
    0 wks52 wks
    Nightly Rate
    $
    $50$1,500
    Personal Use Savings
    $
    $0$30,000
    Gross Rental Income
    Annual
    $88,200
    Annual Running Costs (A+B)
    Annual
    $68,492

    Estimated Annual Cost / Return

    $24,708.05

    Cash-on-Cash Return

    16.53%

    Results are only an estimate and rely on accurate input. Costs and fees fluctuate constantly. Always check with a qualified accountant.