What-If Simulator

742 Evergreen Terrace, Portland, OR · Adjust assumptions below and watch the numbers update.

Nightly rate $198

$100$350

Occupancy rate 72%

30%95%

Cleaning fee per stay $120

$50$250

Management fee 20%

0% (self-managed)30%

Furnishing budget $15,000

$5K$40K

Projected Annual Revenue

$52,400

$198 × 265 booked nights + cleaning

Total Annual Expenses

$45,680

Mortgage $24K + Mgmt $10.5K + Clean $5.2K + Other $6K

Net Operating Income

$6,720

Cap Rate

6.2%

Cash-on-Cash

9.8%

Booked Nights

265

Payback Period

~10.2 yrs