Rental Calculator
Vehicle Summary
ClassClass 1
MSRP Range$10,000 - $40,000
Loan & Financing
Loan Amount$30,000
Monthly Payment (Est.)$566
Total Interest Paid$3,968
Damage Reserve & Risk
Expected Monthly Damage Cost$375
Recommended Reserve$2,250
Tax Benefit Estimator
Deductible Amount (Year 1)$30,000
Estimated Tax Savings$7,500
Effective Net Cost$22,500
Rental Description
Depreciation Projection
Year 1 Value$24,000
Year 3 Value$18,792
Year 5 Value$16,603
Total Depreciation (5 Year)$13,397
Break-Even Analysis
Monthly Profit$1,250
Months to Recover MSRP24
Years to Break Even2
Price Strategy
Base Daily Rate$150
Weekend Rate$180
Peak Season Rate$195
Weekly Rate$945
Monthly Rate$3,825
Monthly Cost
Total$1,200
1st Year Maintenance
Total$2,100
Annual Miles (Est.)18000
Oil Changes/Year4
Oil Change Cost$1,200
Tire Replacements/Year1
Tire Replacement Cost$800
Brake Jobs/Year1
Brake Job Cost (Total)$500
Projected Maintenance Cost$3,000
Per Month
Avg. Per Day$150
Total Income$2,450
Total Cost$1,200
Total$1,250
Yearly Return
Total Rentals$180
Avg. Per Day$150
Fees Collected$2,400
Total Income$29,400
Total Cost$16,500
Total$12,900
Annualized ROI
Estimated Value (MSRP)$30,000
Total Cost (Per Year)$16,500
Net Profit (Per Year)$12,900
ROI %43.00%