Co-Living Unit Profit Calculator
Lease Terms
Setup Costs
Room Configuration & Pricing
Monthly Operating Costs
Key Performance Indicators
Monthly Rental Income
$6,900
Monthly Operating Cost
$1,235
Total Monthly Expenses
$5,335
Net Monthly Profit
$1,565
Total Setup Cost
$14,000
Break-even Period
16.3 mo
Monthly Cashflow Breakdown
| Item | Amount (SGD) |
|---|---|
| Total Rental Income | $6,900 |
| Rent to Landlord | -$4,100 |
| Operating Costs | -$1,235 |
| Net Monthly Profit | $1,565 |
Upfront Capital Required
| Item | Amount (SGD) |
|---|---|
| Landlord Deposit (3 months) | $12,300 |
| Renovation | $10,000 |
| Furnishing | $4,000 |
| Total Capital Required | $26,300 |
3-Year Profit Summary (36 Months)
| Item | Amount (SGD) |
|---|---|
| Total Operating Profit (36 months) | $56,340 |
| Net Profit After Setup Costs | $42,340 |
Note: Landlord deposit is refundable and not deducted from 3-year net profit. It is only counted as upfront capital required.
Tenant Deposits (Reference)
Total Tenant Deposits (1 Month):
$6,900
Note: Tenant deposits are refundable liabilities, not profit. This amount is collected upfront but must be returned to tenants at lease end.