Deal analyzer

Review the disclosed figures and change your assumptions. Your edits stay in this page unless you press “Save this scenario”. Saved scenarios are private and reopen through an account-protected link.

Beaver Lake Campground · Disclosed source figures; edits are your assumptions

Cap: —
DSCR: —
Cash flow: —
CoC: —

This listing does not disclose annual NOI.

Enter your own figure to see cap rate, DSCR and cash-on-cash. We will not fill these in for you.

The asset

Model currencyChanging this label does not convert amounts. Use one currency for every input.

Purchase price

USD

Units / sites / machines

Net operating income

USD/yr

Not disclosed by this listing. Enter your own figure to continue.

The financing

Down payment

Interest rate

Amortisation

yrs

Closing costs

% of price

The verdict

Waiting on annual NOI. The returns below are not calculated until you supply it, but what it would have to earn is shown underneath.

Cap rate

NOI ÷ purchase price

—

DSCR

NOI ÷ annual debt service. Most lenders want 1.25+

—

Annual cash flow

NOI minus debt service

—

Cash-on-cash

Cash flow ÷ cash invested

—

What it would have to earn

Solved from the price and financing you entered. These are thresholds, not figures about this property — the seller has not published an NOI.

Break even on debt service

Below this the property does not cover its own loan payments at your assumptions.

$159,622

A 1.25 DSCR, what most lenders want

The coverage a commercial lender typically requires before financing at these terms.

$199,528

A 6% cap rate at this asking price

Asking price x 6%. Your screen, not a market rate - cap rates vary by asset class and market.

$144,000

A 8% cap rate at this asking price

Asking price x 8%. Your screen, not a market rate - cap rates vary by asset class and market.

$192,000

A 10% cap rate at this asking price

Asking price x 10%. Your screen, not a market rate - cap rates vary by asset class and market.

$240,000

The mechanics

Loan amount

$1,800,000

Monthly payment

$13,302

Cash required

Down payment plus closing costs

$660,000

Price per unit

—

These are arithmetic outputs from the numbers you entered, not investment advice, an appraisal, or a loan quote. Verify every figure with the broker, your lender and your accountant before committing capital.

Trade area

We have not resolved this listing to a US county yet, so there is no public-record context to show. This happens when a listing has no precise location, or sits outside the United States.