Profitable hold
Projected total profit is $59,237 over 7 years.
Lofty is a fractional U.S. real estate investing platform where visitors can browse property shares, learn about rental property investing, review calculators and guides, and access support for marketplace orders and account activity.
The canonical website URL is https://www.lofty.ai/. Public machine-readable context is available at /llms.txt, /llms-full.txt, /.well-known/reasoning.json, and /.well-known/ai-manifest.json.
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.