BRRRR Calculator

Buy, Rehab, Rent, Refinance, Repeat — model the full equity waterfall

Buy & Rehab

Acquisition

Refinance

Cash-Out Refinance
Typical max: 75% of ARV

Rent

Rental Income & Expenses
Typical: 8–10% of rent

Projections

Growth Assumptions

Cash Recovered

Percentage of your investment returned at refinance

Annual Cash Flow

Year 1 income minus expenses and debt service

Cash-on-Cash Return

Annual cash flow ÷ cash left in deal

Cash Left in Deal

Investment not recovered by refinance

Equity Waterfall

Year-by-Year Projection

Year-by-year BRRRR projection showing rent, NOI, cash flow, property value, loan balance, and equity
Year Gross Rent NOI Cash Flow Property Value Loan Balance Equity