ROI SIMULATOR
ADU ROI Scenario Simulator
Model your ADU as an investment. Adjust project cost, financing, and rent to see projected cash flow, return, and payoff timeline.
$80K$800K
$1,500$7,000
Financing Assumptions
Investment Projection
Monthly Loan Payment$1,326
Monthly Rental Income$2,650
Monthly Cash Flow+$1,324
Annual Cash Flow+$15,888
Rough Payoff Timeline~12.6 years
10-Year Outlook: $318,000 gross rental income minus $159,120 in loan payments = $158,880 net
* Simplified projection. Does not account for taxes, insurance, maintenance, vacancy, or rent increases. Consult a financial advisor.