calculator

NOI Calculator

Calculate Net Operating Income for your small bay flex property with expense tracking and vacancy assumptions.

Income

Annual rental income

Gross Scheduled Rent ($)

Other Income ($)

Vacancy Rate (%)

Operating Expenses

Annual operating costs

Property Taxes ($)

Insurance ($)

Utilities ($)

Repairs & Maintenance ($)

Management Fee (%)

Other Expenses ($)

NOI Analysis

Net Operating Income breakdown

$128,962.5

Annual Net Operating Income

$10,746.88/mo

Potential Gross Income$185,000

Less: Vacancy-$9,250

Effective Gross Income$175,750

Total Expenses-$46,787.5

(includes $8,787.5 mgmt fee)26.6% expense ratio

Simple napkin-math for illustration only—not financial, legal, or investment advice. Do your own due diligence.