conservative case
- Projected gross income
- $50,700
- Projected NOI
- $24,700
- Cash flow after debt
- -$5,300
- NOI ÷ project cost
- 4.9%
- Cash-on-cash return
- -3.0%
- Break-even occupancy
- 71.8%
FREE PROPERTY PROJECT TOOL
Estimate project ROI before you commit.
Compare conservative, expected, and optimistic assumptions for revenue, occupancy, expenses, financing, and project cost—without creating an account.
FREE · NO ACCOUNT REQUIRED
Compare three planning scenarios
Change any assumption below. Results update instantly in your browser and are not saved or submitted.
Assumptionconservativeexpectedoptimistic
expected case
- Projected gross income
- $91,400
- Projected NOI
- $61,400
- Cash flow after debt
- $31,400
- NOI ÷ project cost
- 12.3%
- Cash-on-cash return
- 17.9%
- Break-even occupancy
- 50.9%
optimistic case
- Projected gross income
- $132,740
- Projected NOI
- $98,740
- Cash flow after debt
- $68,740
- NOI ÷ project cost
- 19.7%
- Cash-on-cash return
- 39.3%
- Break-even occupancy
- 40.4%
Planning estimate only. This calculator is not financial, investment, tax, appraisal, lending, legal, or feasibility advice. Results depend entirely on your assumptions and exclude items such as taxes, depreciation, appreciation, sale proceeds, financing fees, reserves, capital replacements, permitting delays, and professional fees. Independently verify every input before making a decision.