Calculator
Rent Sensitivity
Compact rent sweep so the full control set stays visible without scrolling past results.
Property
Base acquisition assumptions for the rent sensitivity table.
Finance and costs
Fixed leverage and annual expenses while rent changes.
Sweep range
Choose the starting rent, increment, and row count to test.
Share feedback
How did this calculator feel?
Share friction, missing assumptions, confusing labels, or improvements while the scenario is still fresh.
Sweep summary
Use this view to find the rent threshold needed to carry the property.
Cashflow by weekly rent
The break-even threshold becomes obvious once the cashflow curve crosses above zero.
P&I cashflow
IO cashflow
Active point
$850P&I cashflow$2,571.89
IO cashflow$8,306.00
| Rent pw | Expenses | IO cashflow | IO ROI | P&I cashflow | P&I ROI |
|---|---|---|---|---|---|
| $550 | -$6,002.00 | -$6,202.00 | -4.31% | -$11,936.11 | -8.29% |
| $575 | -$6,093.00 | -$4,993.00 | -3.47% | -$10,727.11 | -7.45% |
| $600 | -$6,184.00 | -$3,784.00 | -2.63% | -$9,518.11 | -6.61% |
| $625 | -$6,275.00 | -$2,575.00 | -1.79% | -$8,309.11 | -5.77% |
| $650 | -$6,366.00 | -$1,366.00 | -0.95% | -$7,100.11 | -4.93% |
| $675 | -$6,457.00 | -$157.00 | -0.11% | -$5,891.11 | -4.09% |
| $700 | -$6,548.00 | $1,052.00 | 0.73% | -$4,682.11 | -3.25% |
| $725 | -$6,639.00 | $2,261.00 | 1.57% | -$3,473.11 | -2.41% |
| $750 | -$6,730.00 | $3,470.00 | 2.41% | -$2,264.11 | -1.57% |
| $775 | -$6,821.00 | $4,679.00 | 3.25% | -$1,055.11 | -0.73% |
| $800 | -$6,912.00 | $5,888.00 | 4.09% | $153.89 | 0.11% |
| $825 | -$7,003.00 | $7,097.00 | 4.93% | $1,362.89 | 0.95% |
| $850 | -$7,094.00 | $8,306.00 | 5.77% | $2,571.89 | 1.79% |