ROI calculator

Is renting it out worth it?

Cash flow, cap rate, and cash-on-cash return. Toggle “with DoorStopper” to see your vacancy savings.

Property

Property value

Down payment

Monthly rent

Mortgage (monthly P+I)

Property tax (annual)

Insurance (annual)

HOA (monthly)

Maintenance (% of rent)

Vacancy (% of rent)

Property management fee (% of rent)

Your return

With DoorStopper

Annual cash flow

$-9,840

≈ $-820/mo

Cap rate

3.4%

Cash-on-cash

-10.9%

Annual rent$24,000

Vacancy loss−$1,920

Maintenance−$1,920

Tax + insurance + HOA−$4,800

Debt service (P+I)−$25,200

Estimates only. Consult your CPA or financial advisor before making investment decisions.