| A | B | C | D | E | F | G | H | I | |
|---|---|---|---|---|---|---|---|---|---|
1 | Rehab Calculator - Expenses & Estimated Profits - Curtesy of GoliathData.ai |  | |||||||
2 | |||||||||
3 | Basic Deal Information | Property Information | |||||||
4 | Date of Purchase | 1/1/2024 | Address | 1121 Main St. Saint Petersberg, Florida 92314 | |||||
5 | Purchase Price | $330,000 | Layout (BR/BA) | 3BD/2BA | |||||
6 | Comparable ARVs | $500,000 | Square Footage | 2000 | |||||
7 | Estimated Renovation Costs | $85,250 | Purchase Price / SqFt | $165 | |||||
8 | Estimated Closing Costs | $17,500 | Rehabed Price/SqFt | $250 | |||||
9 | Estimated Profit | $67,250 | Improved Value / SqFt | 51.52% | |||||
10 | |||||||||
11 | Ref | Total Cost | QTY | Unit Cost | Unit | Item | Notes | ||
12 | EXTERIOR | ||||||||
13 | Roof | $10,000 | 2 | $5,000.00 | 1000 Sqft | Materials | |||
14 | Roof | $10,000 | 2 | $5,000.00 | 1000 Sqft | Labor | |||
15 | Siding | $0 | $8.00 | Sqft | Siding - Vinyl (Materials + Installation) | ||||
16 | Siding | $0 | $12.00 | Sqft | Siding - Wood (Materials + Installation) | ||||
17 | Siding | $0 | $7.00 | Sqft | Siding - Aluminum (Materials + Installation) | ||||
18 | Siding | $0 | $9.00 | Sqft | Siding - Fiber Cement (Materials + Installation) | ||||
19 | Siding | $0 | $3.50 | Sqft | Siding - Paint (Materials + Installation) | ||||
20 | Windows / Door | $0 | $750.00 | Ea | Dual Pane Windows | ||||
21 | Windows / Door | $0 | $2,000.00 | Ea | Sliding Dual Pane Door | ||||
22 | Windows / Door | $0 | $1,000.00 | Ea | Exterior Door | ||||
23 | Windows / Door | $0 | $2,500.00 | Ea | Garage Door (Replacement) | ||||
24 | Cement | $0 | $7.00 | Sqft | Cement Pad (Materials + Installation) | ||||
25 | Cement | $2,500 | 1 | $2,500.00 | Ea | Cement Steps (Materials + Installation) | |||
26 | Cement | $0 | $2,500.00 | Ea | Cement Sidewalk (Materials + Installation) | ||||
27 | Driveway | $4,800 | 400 | $12.00 | Sqft | Cement Driveway (Materials + Installation) | |||
28 | Driveway | $0 | $4.25 | Sqft | Asphalt Driveway (Materials + Installation) | ||||
29 | Decking / Railings | $0 | $40.00 | Sqft | Deck / Porch (Materials + Installation) | ||||
30 | Landscaping | $0 | $60.00 | Hr | Landscaping - Labor | ||||
31 | Landscaping | $0 | $75.00 | Yrd | Landscaping - Mulch | ||||
32 | Landscaping | $0 | $125.00 | Yrd | Landscaping - Rock | ||||
33 | Landscaping | $0 | $2,500.00 | Project | Landscaping - Plants | ||||
34 | Landscaping | $0 | $300.00 | Ea | Landscaping - Trees | ||||
35 | Fencing | $0 | $30.00 | LFT | Privacy Fencing - Metal | ||||
36 | Fencing | $0 | $12.00 | LFT | Privacy Fencing - Wood | ||||
37 | Garage | $0 | $5,000.00 | Ea | Cement Pad (Materials + Labor) | ||||
38 | Garage | $0 | $30,000.00 | Ea | Structure (Materials + Labor) | ||||
39 | Other - Solar System | $0 | $25,000.00 | Ea | Solar Panels (Materials + Installation) | ||||
40 | Other - Solar System | $0 | $15,000.00 | Ea | Batteries (Materials + Installation) | ||||
41 | Other - Electrical Panel | $0 | $5,000.00 | Ea | 200 Amp (Materials + Installation) | ||||
42 | Other - Electric Car Charger | $0 | $1,000.00 | Ea | Materials + Installation | ||||
43 | Other - Chimney Knockdown | $0 | $10,000.00 | Ea | Labor + Dumpster + Roof Repairs | ||||
44 | Other - Fireplace Removal | $0 | $15,000.00 | Ea | Labor + Dumpster + Siding Repairs | ||||
45 | Other - Pool | $0 | $40,000.00 | Ea | Materials + Installation | ||||
46 | Other - Free Entry | $0 | $0.00 | Ea | Enter Description | ||||
47 | |||||||||
48 | TOTAL EXTERIOR COSTS | $27,300.00 | |||||||
49 | |||||||||
50 | Ref | Total Cost | QTY | Unit Cost | Unit | Item | Notes | ||
51 | INTERIOR | ||||||||
52 | General | $2,500 | 50 | $50.00 | Hr | Drywall - Repair (Materials & Labor) | |||
53 | General | $2,100 | 700 | $3.00 | Sqft | Drywall - New Installation (Materials & Labor) | |||
54 | General | $6,000 | 2000 | $3.00 | Sqft | Paint - Walls (Materials & Labor) | |||
55 | General | $4,500 | 1000 | $4.50 | Sqft | Paint - Trim & Ceilings (Materials & Labor) | |||
56 | General | $6,000 | 80 | $75.00 | Hr | General Demo & Labor | |||
57 | Doors / Blinds / Curtains | $0 | $250.00 | Ea | Doors - Interior | ||||
58 | Doors / Blinds / Curtains | $0 | $250.00 | Ea | Doors - Bi-Fold | ||||
59 | Doors / Blinds / Curtains | $0 | $200.00 | Ea | Blinds - Window | ||||
60 | Doors / Blinds / Curtains | $0 | $250.00 | Ea | Blinds - Door | ||||
61 | Doors / Blinds / Curtains | $0 | $200.00 | Ea | Curtains - Window | ||||
62 | Flooring / Trim | $0 | $6.00 | Sqft | Flooring - Carpet (Materials & Labor) | ||||
63 | Flooring / Trim | $0 | $16.00 | Sqft | Flooring - Hardwood (Materials & Labor) | ||||
64 | Flooring / Trim | $0 | $5.00 | Sqft | Flooring - Linoleum (Materials & Labor) | ||||
65 | Flooring / Trim | $0 | $7.00 | Sqft | Flooring - Luxury Vinal (Materials & Labor) | ||||
66 | Flooring / Trim | $0 | $12.00 | Sqft | Flooring - Tile (Materials & Labor) | ||||
67 | Flooring / Trim | $0 | $7.00 | Sqft | Interior Trim - Windows, Floors & Doors (Materials & Labor) | ||||
68 | Trade Specific | $0 | $80.00 | Hr | Plumbing - Misc | ||||
69 | Trade Specific | $0 | $750.00 | Ea | Plumbing - Water Line Move | ||||
70 | Trade Specific | $0 | $1,000.00 | Ea | Plumbing - Gas Line Move | ||||
71 | Trade Specific | $0 | $125.00 | Hr | Electrical - Misc | ||||
72 | Trade Specific | $0 | $4,500.00 | Ea | Electrical - Rewiring a House | ||||
73 | Trade Specific | $0 | $3,000.00 | Ea | Electrical - Wiring an Addition | ||||
74 | Trade Specific | $0 | $2,000.00 | Ea | Electrical - Wiring a Basement | ||||
75 | Trade Specific | $0 | $75.00 | Hr | Carpenter - General Labor | ||||
76 | Mechanical Systems | $7,500 | 1 | $7,500.00 | Ea | Furnace (Materials & Installation) | |||
77 | Mechanical Systems | $0 | $6,000.00 | Ea | Air Conditioner (Materials & Labor) | ||||
78 | Mechanical Systems | $0 | $3,000.00 | Ea | Water Heater - Tankless (Materials & Labor) | ||||
79 | Mechanical Systems | $0 | $1,500.00 | Ea | Water Heater - Tank (Materials & Labor) | ||||
80 | Kitchen | $1,000 | 1 | $1,000.00 | Ea | Kitchen - Appliances - Oven & Stove | |||
81 | Kitchen | $2,000 | 1 | $2,000.00 | Ea | Kitchen - Appliances - Refrigerator | |||
82 | Kitchen | $750 | 1 | $750.00 | Ea | Kitchen - Appliances - Dishwasher | |||
83 | Kitchen | $300 | 1 | $300.00 | Ea | Kitchen - Appliances - Microwave | |||
84 | Kitchen | $6,000 | 40 | $150.00 | LFT | Kitchen - Cabinets (Materials & Labor) | |||
85 | Kitchen | $1,600 | 40 | $40.00 | LFT | Kitchen - Countertops (Materials & Labor) | |||
86 | Kitchen | $300 | 50 | $6.00 | LFT | Kitchen - Backsplash (Materials & Labor) | |||
87 | Bathroom | $500 | 1 | $500.00 | Ea | Bathroom - Toilet (Materials & Labor) | |||
88 | Bathroom | $4,000 | 1 | $4,000.00 | Ea | Bathroom - Bathtub (Materials & Labor) | |||
89 | Bathroom | $4,000 | 1 | $4,000.00 | Ea | Bathroom - Shower (Materials & Labor) | |||
90 | Bathroom | $1,000 | 1 | $1,000.00 | Ea | Bathroom - Fixtures (Materials & Labor) | |||
91 | Bathroom | $750 | 1 | $750.00 | Ea | Bathroom - Vanity & Mirror (Materials & Labor) | |||
92 | Bathroom | $500 | 1 | $500.00 | Ea | Bathroom - Accessories (Materials & Labor) | |||
93 | |||||||||
94 | TOTAL INTERIOR COSTS | $51,300.00 | |||||||
95 | |||||||||
96 | Ref | Total Cost | QTY | Unit Cost | Unit | Item | Notes | ||
97 | Other Costs | $2,500 | 5 | $500.00 | Ea | Permiting Cost per $15k Spent | |||
98 | Other Costs | $2,500 | 1 | $2,500.00 | Ea | Staging of House | |||
99 | Other Costs | $900 | 3 | $300.00 | Mo | Utilities | |||
100 | Other Costs | $750 | 3 | $250.00 | Mo | Insurance | |||