Cap Rate Calculator

Analyze cap rates and cash-on-cash returns for your investment property with professional-grade calculations.

590000 Investment & Loan Details

Purchase Price ($)

Total property acquisition cost

Down Payment ($)

0.00%

Financed Amount ($)

$2,360,000.00

Amount being financed

Interest Rate (%)

Loan Term (Years)

Monthly Mortgage Payment ($)

$15,706.39

Principal + Interest (P&I)

Income Details

Rental Type

Long-Term Rental Short-Term Rental (Vacasa Model)

Avg. Nightly Rate ($)

Occupancy Rate (%)

Vacasa/Operator Fees (%)

Fee on gross rental revenue

Gross Yearly Income (before fees): $178,750.00

Gross Monthly Income (before fees): $14,895.83

Effective Monthly Income (for NOI): $11,916.67

Gross Income (LTR) or Gross Income minus Operator Fees (STR)

Monthly Operating Expenses

Enter percentages as annual rates (e.g., 1.25 for 1.25%) or fixed monthly amounts. Percentage calculations are based on gross monthly income.

Property Taxes

$3,072.92

HOA Monthly ($)

$140.00

Deferred Maintenance

$744.79

Utilities Monthly ($)

0.00

Water, common area electricity, etc.

Insurance Monthly ($)

$75.00

Fire/liability insurance

Other Expenses Monthly ($)

$0.00

Live Results

Monthly OpEx

$4,182.71

Monthly NOI

$7,733.96

Yearly NOI

$92,807.50

Cap Rate

3.15%

Monthly Cash Flow

-$7,972.43

Cash on Cash

-16.25%

Loads preset values for the Chinquapin property using Vacasa Short-Term Rental model