Investment Scenario Tool

7715 Village Way
Unit #106

5-Year Financial Projection & Scenario Modeling
Longitude
Section 01
Financing
Purchase Price
$
Down Payment
$
25.0% of purchase price
Interest Rate
%
Loan Term
Section 02
Annual Operating Costs
Property Management Fee
%
Annual Maintenance Budget
$
CapEx Savings (Annual)
$
HOA / Other Annual Fees
$
Property Tax (Annual)
$
Insurance (Annual)
$
Section 03
Scenario Selection
Revenue Tier — Longitude STR Projection
Conservative
$122,580
Annual STR Revenue
Balanced
$172,131
Annual STR Revenue
Optimized
$220,551
Annual STR Revenue
Annual STR Revenue Growth Rate
Conservative
3%
Annual Growth
Balanced
5%
Annual Growth
Optimized
10%
Annual Growth
Property Appreciation Rate
Conservative
3%
Annual Appreciation
Balanced
6%
Annual Appreciation
Optimized
9%
Annual Appreciation
Depreciation & Tax Advantage
Vacation rental properties often qualify for accelerated depreciation and bonus depreciation, which can significantly reduce your tax liability in early years.
Conservative
$75,000
Year 1 Tax Benefit
Balanced
$90,000
Year 1 Tax Benefit
Optimized
$110,000
Year 1 Tax Benefit
Projection Results
5-Year Investment Analysis
Total Cash Invested
Annual Cost of Ownership
Year 1 Gross Revenue
Year 1 Cash-on-Cash Return
Year 1 Adjusted Return

Modeling your scenario…

Annual Net Cash Flow %
Cumulative Cash-on-Cash
Cumulative Adjusted Return
Year Gross Revenue Operating Costs Net Cash Flow Cash-on-Cash Appreciation Gain Tax Benefit Adjusted Return