Real Estate Return Monte Carlo Simulator
Simulate rental income, occupancy, appreciation, expense shocks, and cash flow variability to explore possible real estate investment return outcomes.
See the distribution of total ROI and annualized returns under uncertainty in vacancy, rent growth, property prices, and operating costs.
Total acquisition cost for the property (excluding financing for this simplified model).
Total rent you expect to collect in the first year if the property were fully occupied.
Average vacancy level over the long run. For example, 5 means the property is vacant 5% of the year on average.
Standard deviation of annual vacancy rate. Higher values mean vacancy can swing more from year to year.
Average annual growth rate of market rent. For example, 3 means rent grows 3% per year on average.
Standard deviation of annual rent growth. Higher values represent more uncertain rent changes.
Average annual change in property value. This captures market-level appreciation or depreciation.
Standard deviation of annual property value changes. Higher values mean more volatile local real estate markets.
Baseline operating costs as a percentage of collected rent (taxes, insurance, maintenance, management, etc.).
Random variation in expenses around the baseline. Higher values allow for more unexpected repair or capital expense spikes.
How long you plan to hold the property before selling in the simulation.
Each simulation represents one possible future scenario. More simulations yield smoother statistics but take longer to run.
You may also like:
How the Real Estate Return Monte Carlo Simulator Works
The Real Estate Return Monte Carlo Simulator is designed to help investors analyze how uncertain rental income, vacancy, appreciation, and expenses can affect long-term property returns. Instead of relying on a single "pro forma" scenario, it creates many simulated futures and summarizes the distribution of possible outcomes. This approach can be particularly helpful for buy-and-hold investors, landlords, and real estate enthusiasts who want to understand the range of potential results rather than just a simple average.
To run a simulation, you provide the property purchase price, initial annual rent, assumptions for vacancy rates, rent appreciation, and property value appreciation, and your expectations for operating expenses and expense shocks. Vacancy and appreciation are modeled as normally distributed random variables around your chosen means, with volatility parameters that you control. Operating expenses are calculated as a percentage of collected rent and then adjusted up or down each year by a random "shock" factor. The tool steps through the holding period year by year, updating rent, occupancy, property value, and net cash flow at each step.
At the end of every simulated path, the model assumes that the property is sold and that the investor receives the final property value plus all cumulative net cash flows. From this, it computes both a total return over the entire holding period and an annualized return that reflects the equivalent average yearly growth rate. By running thousands of such simulations, the tool builds a distribution of total ROI, annualized returns, and ending wealth. It then reports summary statistics such as the mean, minimum, maximum, and key percentiles (10th, 50th, and 90th) to highlight pessimistic, typical, and optimistic scenarios.
As with any Monte Carlo model, the results depend heavily on the assumptions you choose. Real-world markets can experience shocks, regime changes, financing constraints, and tax considerations that are not explicitly modeled here. This simulator focuses on the core economics of rent, vacancy, appreciation, and expenses under simplified conditions without leverage or complex debt structures. It should be viewed as an intuitive planning aid to explore the range of potential outcomes, not as a guarantee of future results or a substitute for personalized financial advice. Investors may wish to combine this tool with detailed underwriting, local market knowledge, and professional guidance when evaluating specific deals.
Real Estate Monte Carlo Simulator – FAQ
What does this real estate Monte Carlo simulator actually show?
The simulator shows a distribution of possible investment outcomes for a property, including total ROI, annualized ROI, and ending wealth after a chosen holding period. It does this by simulating many different combinations of vacancy, rent growth, property appreciation, and expense shocks instead of assuming a single, fixed path.
How are vacancy and rent appreciation modeled?
Vacancy and rent appreciation are modeled as random variables drawn from normal distributions centered on your input means, with volatility specified as a standard deviation. This allows some years to have higher or lower vacancy and faster or slower rent growth, producing a realistic range of possible cash flows.
Does this tool include mortgages or leverage?
The version shown here focuses on an unleveraged property for simplicity, tracking the economics of rent, expenses, and appreciation in isolation. Financing structures, mortgage payments, and interest rate risk can be layered on in a more advanced model, but they are not included in this basic implementation.
Is this simulator a replacement for professional investment advice?
No. The simulator is an educational and planning tool that helps you understand how uncertainty might impact real estate returns. It does not account for taxes, legal structure, detailed local regulations, or your personal financial situation. For major investment decisions, it is wise to combine quantitative tools like this with professional advice and careful due diligence.