The deal analyzer

Make every assumption visible.

This is a planning tool, not a forecast. Change the purchase, financing, owner calendar, rental assumptions, and annual costs to see where the opportunity is sensitive.

Illustrative example only. The starting price, rate, occupancy and costs are not market estimates, a loan offer or a rental forecast. Replace them with property evidence and written quotes. Loan terms are modeled from 1–50 years.

Your assumptions

Build the whole cost picture.

Purchase & financing
Use & rental scenario
Annual operating costs

Sensitivity range

One property. Three honest stories.

These automatic bands change only rate and occupancy. A real brief changes the inputs using property evidence.

ScenarioOccupancyGross rentNOICash flow
ConservativeRate −10% · occupancy −10 pts38%$32,652$4,873-$37,792
BaseYour entered assumptions48%$45,828$17,653-$25,011
UpsideRate +10% · occupancy +10 pts58%$60,913$32,286-$10,379

Read before using the result

An estimate is only as good as its inputs.

This calculator does not account for every tax consequence, depreciation, income tax, appreciation, closing adjustment, financing structure, repair, special assessment, regulatory change, platform policy, or personal-use rule. It is not an appraisal, underwriting decision, rental projection, securities offering, or guarantee. Confirm figures with appropriate real estate, lending, insurance, legal, tax, HOA, jurisdiction, and property professionals before making a decision.

Replace assumptions with evidence

Send Ed the listing you are studying.

He can help identify the address-level questions and build a more defensible property brief with dated sources.