Calculate room-by-room rental income vs traditional leasing
Principal, interest, taxes & insurance
Electric, gas, water, internet, trash
What you'd get renting to a single tenant
Vacancy: 15% (improves ~2% per year as property matures)
Cleaning, minor repairs between tenants
| Year | Vacancy | Annual NOI |
|---|---|---|
| 1 | 15% | $4,356 |
| 2 | 13% | $5,124 |
| 3 | 11% | $5,892 |
| 4 | 9% | $6,660 |
| 5 | 7% | $7,428 |
DSCR loans for investors — no income docs required
Get Pre-Qualified →