Model DSCR, cash flow, and break-even occupancy for a 7-bed sober living property. Adjust any input and results update instantly.
Pre-built occupancy scenarios at current inputs. Your active scenario highlighted.
| Scenario | Beds Occupied | Occupancy | Gross Income | NOI | DSCR | Monthly CF | Annual CF | CoC Return |
|---|
How loan amount, monthly payment, and DSCR shift at different down payments. Current rate and occupancy held constant.
| Down Payment | % Down | Loan Amount | Monthly P&I | NOI | DSCR | Monthly CF | CoC Return |
|---|