Profitable hold
Projected total profit is $59,237 over 7 years.
Hold-period returns
Project an investment property over a full hold period using rent growth, appreciation, financing, and exit assumptions.
Overview
A real estate investment calculator, also called an investment property calculator, projects a property's total profit, annualized ROI, equity multiple, and sale proceeds over a multi-year hold using rent growth, expense growth, appreciation, financing, and selling costs.
Projected total profit is $59,237 over 7 years.
Annualized ROI of 7.6% is positive but in the range that often loses to public REIT or index alternatives. Consider tweaking growth or financing.
Equity multiple of 1.67x means you get back about $1.67 for every $1 invested across the hold period.
| Year | Gross income | Op. expenses | NOI | Cash flow | Property value | Loan balance | Equity | Cum. ROI |
|---|---|---|---|---|---|---|---|---|
| 1 | $30,000 | $10,500 | $17,100 | -$863 | $309,000 | $222,714 | $86,286 | -24.9% |
| 2 | $30,900 | $10,762 | $17,666 | -$298 | $318,270 | $220,264 | $98,006 | -12.6% |
| 3 | $31,827 | $11,032 | $18,249 | $286 | $327,818 | $217,636 | $110,182 | 0.7% |
| 4 | $32,782 | $11,307 | $18,852 | $889 | $337,653 | $214,818 | $122,835 | 15.3% |
| 5 | $33,765 | $11,590 | $19,474 | $1,511 | $347,782 | $211,796 | $135,986 | 31.1% |
| 6 | $34,778 | $11,880 | $20,116 | $2,153 | $358,216 | $208,556 | $149,660 | 48.1% |
| 7 | $35,822 | $12,177 | $20,779 | $2,816 | $368,962 | $205,082 | $163,880 | 66.6% |
| 8 | $36,896 | $12,481 | $21,463 | $3,500 | $380,031 | $201,356 | $178,675 | 86.4% |
| 9 | $38,003 | $12,793 | $22,170 | $4,206 | $391,432 | $197,361 | $194,071 | 107.6% |
| 10 | $39,143 | $13,113 | $22,899 | $4,936 | $403,175 | $193,078 | $210,097 | 130.4% |
| 11 | $40,317 | $13,441 | $23,651 | $5,688 | $415,270 | $188,485 | $226,786 | 154.7% |
| 12 | $41,527 | $13,777 | $24,428 | $6,465 | $427,728 | $183,559 | $244,169 | 180.7% |
| Metric | Often strong | Watch out | Why it matters |
|---|---|---|---|
| Annualized ROI | 8% to 12%+ | Below 5% | Turns a multi-year projection into an annual return estimate that can be compared to other investments. |
| Equity multiple | 1.5x+ over 5 years, 1.8x+ over 7 years | Below 1.2x | Shows how many dollars come back for every dollar invested across the full hold. |
| Average annual cash flow | Positive and growing | Negative without a clear appreciation thesis | Separates ongoing rental income from one-time sale profit. |
| Sale proceeds | Cover loan payoff with surplus | Mostly dependent on appreciation | Highlights how sensitive total profit is to future value and selling costs. |
Add purchase price, closing costs, and any rehab or make-ready costs that come out of pocket.
Use comps to set year-one gross rent and operating expenses. Vacancy rate is applied automatically.
Choose a down payment, rate, and loan term. The calculator estimates a fixed-rate amortizing mortgage.
Pick reasonable rent growth, expense growth, and appreciation rates. A common starting point is 3% / 2.5% / 3%.
Pick how many years before you sell, then set selling costs as a percent of sale price.
Review total profit, annualized ROI, equity multiple, total cash flow, and the year-by-year projection table.
Compare your result
Lofty lets investors browse fractional U.S. rental properties, compare listed assumptions, and start with a smaller minimum than a traditional down payment.
Cash flow and ROI
Estimate rental property cash flow, ROI, cap rate, cash-on-cash return, DSCR, and 30-year projections for a long-term rental.
Monthly payment estimate
Estimate principal, interest, taxes, insurance, HOA, PMI, and a year-by-year amortization schedule.
Short-term rental returns
Estimate Airbnb revenue, expenses, cash flow, RevPAN, break-even occupancy, and ROI for a short-term rental.
Browse all free real estate calculators or read our latest real estate investing guides.