Skip to content

Free tool · no sign-up

Break-even occupancy calculator

Find the occupancy a property needs to cover its operating expenses and mortgage payments, how far today's occupancy sits above it, and the NOI, DSCR and cash flow at the occupancy you enter. Works for apartment buildings, self-storage, hotels and multi-tenant commercial property, in Canadian or US dollars; nothing leaves your browser.

Fixed parking contracts, rooftop or antenna leases.
0 if there is no mortgage.

Results

Break-even occupancy
73.42%
Units that must be leased
35.2
Operating break-even (no debt)
36.77%
Cushion above break-even
22.58 pts
NOI at current occupancy
$614,128
DSCR at current occupancy
1.62×
Cash flow after debt service
$234,128

Works in Canadian or US dollars: enter every amount in the same currency. Calculated in your browser; nothing is sent or saved.

How it’s calculated

  • Break-even occupancyBreak-even = (operating expenses + debt service − other income) ÷ potential rent at 100% occupancy
  • Operating break-evenOperating break-even = (operating expenses − other income) ÷ potential rent (no debt)
  • CushionCushion = current occupancy − break-even occupancy (percentage points)

Worked example (illustrative numbers)

  1. A 48-unit apartment building would collect $1,036,800 a year fully leased (48 suites at $1,800 a month). Parking and laundry bring in another $28,800 whatever the occupancy. Operating expenses are $410,000 and the mortgage costs $380,000 a year.
  2. Break-even occupancy = (410,000 + 380,000 − 28,800) ÷ 1,036,800 = 73.42%, about 35.2 of the 48 suites. Without the mortgage, the operating break-even is 36.77%.
  3. At 96% occupancy the NOI is $614,128, the DSCR is 1.62× and the cash flow after debt service is $234,128. The building sits 22.58 points above break-even.
  4. If the mortgage payments rose to $420,000 a year, the break-even would climb to 77.28%.

Illustrative figures for a fictitious building; they are not market rents, expenses, occupancy or lending terms for any property type or city.

What break-even occupancy tells a buyer and a lender

Break-even occupancy is the share of a property's space or units that has to be paying rent before the income covers the bills. Below it, the owner funds the shortfall; above it, every extra unit leased adds cash flow. A low break-even means the property can absorb vacancy, a rent cut or an expense spike before it stops paying for itself, which is why buyers of apartment buildings, self-storage facilities and hotels look at it alongside the cap rate and the debt service coverage ratio.

The operating break-even leaves out the mortgage and measures the property alone. The full break-even includes debt service, so it changes with the loan: more leverage or a higher rate pushes it up.

Fixed and variable expenses

This calculator treats operating expenses as fixed, which is close for property taxes, insurance and most maintenance. Some costs fall when occupancy falls, such as utilities in a hotel or management fees charged as a percentage of collected rent, so the true break-even can be a little lower than the figure shown. For hotels, where many costs move with rooms sold, a fuller model separates fixed and departmental costs.

Use income that does not depend on occupancy, such as a rooftop lease or a fixed parking contract, as other income. Income that rises and falls with occupancy, like laundry in a half-empty building, is more conservatively left in the rent figure or omitted.

By property type

In an apartment building, potential rent is the unit mix at current or market rents, and the break-even is often quoted in suites. In self-storage it is usually measured on rentable square feet or units at street rates, so check which basis an occupancy figure uses. In a hotel the equivalent is the occupancy needed at the current average daily rate; our RevPAR calculator converts between occupancy, ADR and RevPAR. For a multi-tenant office, retail or industrial building, net leases recover most operating costs from tenants, so model the landlord's unrecovered costs and the effect of losing a tenant's recoveries along with its rent.

Arithmetic only. This is not an appraisal, a valuation opinion, a loan offer, or financial, legal or tax advice.

Showing occupancy in an offering memorandum

State the occupancy figure and its basis (units, square feet or revenue) and the date it was measured, and keep it consistent with the rent roll. Buyers will work out the break-even themselves from the operating statement and their own financing, so the most useful thing an OM can do is make the inputs clear. In OfferingStack, the Unit Mix page shows the unit types, counts and rents you enter, the Financial Overview page lists the income and expense lines, and the Financing Assumptions page calculates debt service and DSCR from the loan inputs.

Questions

How do you calculate break-even occupancy?

Add the annual operating expenses and debt service, subtract any income that doesn't depend on occupancy, and divide by the rent the property would collect fully leased. ($410,000 + $380,000 − $28,800) ÷ $1,036,800 is a break-even occupancy of 73.42%.

What is a good break-even occupancy?

Lower is safer, but there is no single benchmark: it depends on the property type, the leverage and how stable the occupancy is. Lenders and buyers set their own limits. This calculator doesn't assume one; it shows the figure for the inputs you enter.

Does break-even occupancy include the mortgage?

The usual definition does: operating expenses plus debt service. The operating break-even leaves the mortgage out and shows the occupancy needed just to cover expenses. The calculator shows both.

How does break-even occupancy relate to DSCR?

Both compare income with costs. DSCR divides NOI by debt service at today's occupancy; break-even occupancy finds the occupancy at which the DSCR would fall to exactly 1.00×.

Is my data saved?

No. The calculation runs in your browser and nothing you type is sent to OfferingStack.

Related

Put the numbers in a finished offering memorandum.

Upload your fact sheet or rent roll, add the NOI and price, and review a watermarked preview of the financial and pricing pages before you buy anything.