Springboard to Wealth

Springboard ADU Analyzer

Run the numbers on adding an ADU
⌂
Property details
Deal name
Property address
Purchase price
$
Rehab cost
$
ARV without ADU
$
ARV with ADU
$
Sq footage
sqft
Beds
bd
Baths
ba
Conventional financing
Turn-key, no refi needed
$
Hard money loan
LTV70–85%
%
Interest rate9–12%
% / yr
Origination points1–2
pts
Buyer closing costs
%
Hold period
mo
Loan summary
Loan amount$0
Down payment$0
Origination fee$0
Monthly interest$0
Closing costs$0
Total interest (term)$0
Total out of pocket$0
Total out of pocket with ADU(ADU paid in cash)$0
↺
BRRRR refinance
Refinance against which ARV?
Refi rate
% / yr
Refi LTV
%
Refi origination points
pts
Refi closing costs
% of loan
+
Miscellaneous expenses$0
No extra expenses. Add up to 3 (e.g. staging, cleaning, permits).
Equity created (with ADU)
ARV $0 − all-in $0
$0
—
ROI 0.0%
vs. no ADU +$0
Rent $0/mo
Adjust purchase price
Purchase price
$0
Drag to adjust purchase price and see numbers update above.
Without ADU
$0—
ARV $0
All-in cost$0
Monthly rent$0/mo
NOI$0/yr
with ADU
With ADU
$0—
ARV $0
All-in cost$0
Combined rent$0/mo
NOI$0/yr
⊞
ADU details
Finance the ADU build?
Paid in cash — added to out-of-pocket
ADU build cost
$
ADU sq footage
sqft
ADU monthly rent
$
Main unit rent
$
Vacancy rate
%
Property management
%
Annual property tax
$
Annual insurance
$
Maintenance %
%
Cash flow
Combined rent$0/mo
NOI (annual)$0
Annual cash flow$0
Monthly cash flow$0
Cash-on-cash∞
Cap rate0.0%
ADU cost/sqft$0/ft²
BRRRR recap (refi ARV with ADU)
Refi loan$0
Monthly pmt$0
Cash recovered$0
Cash left in$0
Equity held$0
Full capital recycle — $0 left in deal
Supporting Comps
No comps yet
Add nearby sold properties to back up your ARV estimate.