← Back to calculators
Value-Add Analysis
Compare current vs stabilized operations to see whether NOI growth justifies the renovation budget.
Plan inputs
Unit count
Current average rent per unit
$
Stabilized average rent per unit
$
Stabilized occupancy
%
Renovation budget
$
Exit cap rate
%
Advanced options
Current occupancy
%
Current other income (annual)
$
Stabilized other income (annual)
$
Current operating expenses (annual)
$
Stabilized operating expenses (annual)
$
Budget vs value created
Renovation budget
Estimated value created
Net value created
$662,733
Results
Stabilized upside
Net value created
$662,733
Annual NOI gain
$59,264
Payback period
5.5 years
Return on renovation cost
203.9%