Explore vacation rental income scenarios at The Preserve at Dale Hollow

Use this calculator to compare rental income, operating expenses, and financing scenarios for a modern vacation home near Dale Hollow Lake.

Select a home model to load starting assumptions. You can adjust every input at any time. Results are estimates for planning only, not a guarantee of rental income or financial return.

Choose a home model to start

Select a 1-, 2-, or 3-bedroom model to load starting assumptions into the calculator. Every input remains editable.

1 Bedroom / 1 Bathroom View 1 Bedroom / 1 Bathroom details

2 Bedroom / 2 Bathroom View 2 Bedroom / 2 Bathroom details

3 Bedroom / 3 Bathroom View 3 Bedroom / 3 Bathroom details

What is your primary objective?

Vacation home

I want a personal retreat and hope rental income offsets my ownership costs

Investment property

I want to maximize rental income and evaluate my return on investment

All inputs below are editable — adjust any number to explore different scenarios.

Rental income

Nightly rate ($)

Occupancy rate (%)

Management fee (%)Typical STR mgmt: 20–30%

Annual operating expenses

HOA ($)Fixed — set by The Preserve HOA

Insurance ($)

Utilities ($)

Maintenance ($)1% of purchase price/yr

Estimated property tax* ($)Auto-calculated from purchase price

Other expenses ($)

* Estimated property tax uses the Clay County residential assessment rate (25% of purchase price × 2.60 mill rate). Actual taxes may vary.

Financing

Purchase price ($)Auto-populated from your home configuration above

Down payment (%)

Interest rate (%)

Loan term (years)

Results from your assumptions

Estimated cost offset from rental income

—

Gross rental income

—

Management fee

—

Operating expenses

—

Annual mortgage

—

Annual cash flow

—

Cash-on-cash return

—

Cap rate

—

Annual income and expense breakdown

Gross rental income—

− Management fee—

Net rental income—

− HOA—

− Insurance—

− Utilities—

− Maintenance—

− Estimated property tax*—

− Other expenses—

Net operating income (NOI)—

− Annual mortgage—

Annual cash flow—

This calculator is a planning tool only. The figures shown are estimates based on the inputs you provide and are not a guarantee, projection, or promise of rental income or financial return of any kind. * Actual property taxes may vary.

Ready to take the next step?

Use your estimate as a starting point. Compare home models or schedule a tour to discuss your goals with The Preserve team.

Compare home models Schedule a tour or request information