What-if calculator
Runs in your browser only. Nothing here changes the official figures on the opportunity pages; reload to reset. Everything not on a slider uses the official mid assumptions.
Results
All-in cost
…
Build total
…
Equity required (all families)
…
Monthly all-in (mortgage + carry)
…
Lock-off rental NOI / month
…
Lock-off premium
…
Premium payback
…
| Family | Share | Equity | Monthly all-in | Rental share / mo | Net monthly |
|---|
Payback is simple (premium ÷ annual NOI). Rental nights above the official mid assume the same cost structure per night. Official figures: Summary.