Scenario builder

Explore the opportunity economics

Adjust the operating assumptions to estimate what a possible month could look like before you commit to a property.

Your assumptions
Estimate only
Adjust the assumptions to model a possible month. The published listing stays unchanged.
$

Expected monthly revenue before applying the occupancy assumption.

%

The share of the month you expect to be occupied, from 0% to 100%.

$

Prefilled from the published listing, but editable for your scenario.

$

Recurring monthly costs beyond rent, such as utilities or repairs.

$

Upfront furnishing spend deducted from the first month only.

Recurring result

Projected monthly cash flow

$1,100.00

Projected monthly revenue
$4,000.00
Gross monthly revenue after applying the occupancy assumption.
Total monthly expenses
$2,900.00
Monthly rent plus recurring operating expenses.
First-month cash after furnishing
-$4,900.00
Projected monthly cash flow less one-time furnishing costs.

Entered assumptions

Gross monthly revenue at 100% occupancy
$4000.00
Occupancy assumption
100%
Monthly rent
$2400.00
Operating expenses
$500.00
One-time furnishing costs
$6000.00

Calculation

Projected monthly revenue = gross monthly revenue × occupancy percentage. Total monthly expenses = monthly rent + recurring operating expenses. Net cash flow = projected monthly revenue − total monthly expenses. One-time furnishing costs are shown separately and are not a monthly expense.

Estimate only — actual revenue, occupancy, expenses, furnishing spend, demand, pricing, utilities, taxes, repairs, and permissions may differ. This is not a guarantee of earnings.