Results
1% Rule	0.8%
Monthly Cash Flow	$574
Yearly Cash Flow	$6,889
Cap Rate	6%
Debt Coverage Ratio (DCR)	1.5
CoC Return	9.3%
Total acquisition costs	$67,500
Annual Depreciation after 1 year	$8,454
Operating expense ratio	9%
Property value after appreciation	$320,747

Purchase price $

Down payment %

Avg Daily Rate (ADR) $

Available Nights/Year

Cap ex % (monthly)

Property Management %

Occupancy Rate %

Property Tax Rate %

Annual interest rate %

Loan Term (years)

Homeowners Insurance $

Supplies %

Monthly HOA $

Repairs %

Water %

Gas %

Electricity %

Years of appreciation :

Pool/Spa %

Booking fees %

Pre-rental construction

Calculate

Results
1% Rule	2.1%
Monthly Cash Flow	$3,242
Yearly Cash Flow	$38,898
Cap Rate	17%
Debt Coverage Ratio (DCR)	4.3
CoC Return	57.6%
Total acquisition costs	$67,500
Annual Depreciation after 1 year	$8,454
Yearly operating expenses	$24,427
Years of appreciation	2
Operating expense ratio	21%
Property value after appreciation	$320,747