Honeyshares Investor Tools
Real Estate ROI Calculator
See what a rental property could actually return. Plug in your own numbers to model cash flow, mortgage paydown, appreciation, and a sale, the same inputs a real underwriting model uses.
The Property
$
$
Your average monthly revenue after typical occupancy, before guest-paid cleaning fees.
Operating Expenses
$
≈ $350/mo · typically 0.5%–2.5% of price per year, varies by state.
$
≈ $131/mo · typically 0.25%–0.6% of price per year, higher for STR, coastal, or wildfire exposure.
≈ $84/mo
≈ $84/mo
≈ $168/mo. Set to 0% if you self-manage.
Total Operating Expenses
$646/mo
Financing
$
One-time cost to furnish and set up the property before it can list. Counted as cash invested, not a monthly expense.
The Exit
Agent commission, closing costs, and repairs to prep the sale.
Results
Monthly Cash Flow
$0
after mortgage and expenses
Cash-on-Cash Return
0%
year 1, on cash invested
Estimated Annualized Return
0%
cash flow plus sale, over the full hold
Monthly Cost vs. Revenue
Total Monthly Revenue
$0
PITI mortgage payment, taxes & insurance
-$0
Other Operating Costs maintenance, vacancy & management
-$0
Total Monthly Cost
-$0
Net Monthly Cash Flow
$0
Down Payment$0
Furnishings & Setup$0
Loan Amount$0
Monthly Mortgage Payment$0
Total Cash Flow Over Hold$0
Estimated Sale Price$0
Remaining Loan at Sale$0
Net Sale Proceeds$0
Total Estimated Profit$0
You don't have to find, finance, furnish, and manage a property to invest in real estate. You can invest passively with a team of experts. Schedule a call with our team to learn more.
Schedule a CallFor illustration only. This is not a projection, forecast, or guarantee of any property's or investment's actual performance, including any Honeyshares offering, and it is not investment, legal, or tax advice. Actual results depend on financing terms, market conditions, and property-specific factors this calculator does not account for.