Comprehensive analysis of your Las Vegas real estate portfolio performance: cap rate, NOI, cash flow, cash‑on‑cash, ROE, and appreciation CAGR by property and portfolio.
Tip: values recalc instantly as you type. Use the CSV export to share results.
| Property Name | Type | Purchase Price | Purchase Date | Current Value | Loan Balance | Annual Rent | Other Income | Vacancy % | Operating Expenses (annual) | Mgmt % | CapEx (annual) | Debt Service (annual) | Cash Invested | — |
|---|
Definitions: NOI = (Rent + Other) × (1−Vacancy) − OpEx − Mgmt% × Gross − CapEx. Cap Rate = NOI ÷ Current Value. CoC = (NOI − Debt) ÷ Cash Invested. ROE = NOI ÷ Equity. DSCR = NOI ÷ Debt.
| Property | Current Value | Equity | NOI | Cap Rate | Cash Flow | CoC | ROE | CAGR |
|---|