AI-Powered Property Flipping Profitability Calculator (Conceptual Simulator)
Property Acquisition
$
%
e.g., closing costs, inspection fees.
Renovation & Holding Costs
$
%
1=Simple cosmetic, 5=Moderate, 10=Very complex/structural. Higher score may suggest higher risk of overruns.
$
Exclude loan principal & interest if using Financing tab.
Financing Details (for Purchase & Reno)
$
Enter the total amount borrowed.
%
%
This calculator assumes interest-only payments during the holding period for simplicity in calculating financing costs during the flip. Principal paydown is not factored into holding costs here.
Sale Projection & Market Factors
$
%
e.g., agent commissions, seller closing costs.
Conceptual "AI" Market Factors
1=Strongly Declining, 5=Stable, 10=Strongly Appreciating. Influences qualitative assessment.
Profitability Analysis
Profitability breakdown will appear here.
Conceptual "AI" Deal Score & Assessment
- / 100
-
Enter project details and click 'Calculate Profitability'.
"; aiScoreGaugeNeedle.style.transform = `rotate(-90deg)`; // Reset needle aiScoreText.textContent = `- / 100`; aiQualitativeEl.textContent = `-`; aiQualitativeEl.className = ''; return; } const i = aipfpc_results.inputs; const c = aipfpc_results.costs; const p = aipfpc_results.profitability; const ai = aipfpc_results.aiAssessment; summaryDiv.innerHTML = `Financial Summary
Purchase Price: ${aipfpc_formatCurrency(i.purchasePrice)}
Total Acquisition Costs: ${aipfpc_formatCurrency(c.totalAcqCost)}
Total Renovation Costs (incl. contingency & complexity adj.): ${aipfpc_formatCurrency(c.totalRenoCost)}
Total Holding Costs: ${aipfpc_formatCurrency(c.totalHoldingCosts)}
Total Financing Costs: ${aipfpc_formatCurrency(c.totalFinancingCosts)}
Total Initial Cash Outlay: ${aipfpc_formatCurrency(p.initialCashOutlay)}
Estimated ARV: ${aipfpc_formatCurrency(i.arv)}
Total Selling Costs: ${aipfpc_formatCurrency(c.totalSellingCosts)}
Net Proceeds from Sale: ${aipfpc_formatCurrency(p.netProceedsFromSale)}
Net Profit: ${aipfpc_formatCurrency(p.netProfit)}
Return on Investment (ROI on Cash Invested): ${aipfpc_formatPercent(p.roi)}
${i.useFinancing && p.roe !== null ? `Return on Equity (ROE): ${aipfpc_formatPercent(p.roe)}
` : ''}
`;
// Update AI Deal Score Gauge
const scorePercentage = Math.max(0, Math.min(100, ai.score)); // Clamp 0-100
const rotation = (scorePercentage / 100) * 180 - 90; // -90 (left) to +90 (right)
aiScoreGaugeNeedle.style.transform = `rotate(${rotation}deg)`;
aiScoreText.textContent = `${ai.score.toFixed(1)} / 100`;
aiScoreText.className = `aipfpc_deal_score_text ${ai.qualitativeClass}`;
aiQualitativeEl.textContent = ai.qualitative;
aiQualitativeEl.className = ai.qualitativeClass;
const pdfBtn = document.getElementById('aipfpc_downloadPdfButton');
if(pdfBtn) pdfBtn.style.display = 'block';
}
// --- PDF Generation ---
function aipfpc_downloadPDF() {
if (!aipfpc_results) { alert("Please calculate profitability first."); return; }
if (typeof window.jspdf === 'undefined' || typeof window.jspdf.jsPDF === 'undefined') {
alert('Core PDF library (jsPDF) is not loaded.'); console.error('jsPDF library not found.'); return;
}
const { jsPDF: JSPDF } = window.jspdf;
const doc = new JSPDF();
if (typeof doc.autoTable !== 'function') {
alert('PDF Table plugin (jsPDF-AutoTable) is not loaded. PDF tables might be missing.');
console.error('doc.autoTable is not a function.');
}
let y = 15; const m = 15; const cw = doc.internal.pageSize.getWidth() - (2 * m);
const res = aipfpc_results;
const i = res.inputs; const c = res.costs; const p = res.profitability; const ai = res.aiAssessment;
function addLine(text, size, style = 'normal', indent = 0, spacing = 2.5) {
if (y > 275) { doc.addPage(); y = m; }
doc.setFontSize(size); doc.setFont(undefined, style);
const lines = doc.splitTextToSize(text, cw - indent); doc.text(lines, m + indent, y);
y += (lines.length * (size * 0.35)) + spacing;
}
function addPair(label, value, size = 9, spacing = 2) {
if (y > 275) { doc.addPage(); y = m; }
doc.setFontSize(size);
doc.setFont(undefined, 'bold');
doc.text(label, m, y);
doc.setFont(undefined, 'normal');
doc.text(value, m + 50, y); // Adjust X for value
y += (size * 0.35) + spacing;
}
addLine(`Property Flipping Profitability Report: ${i.strategyName || 'N/A'}`, 16, 'bold', 0, 5);
addLine(`Report Date: ${new Date().toLocaleDateString()}`, 9, 'italic', 0, 5);
addLine("Project Inputs:", 12, 'bold', 0, 3);
addPair("Purchase Price:", aipfpc_formatCurrency(i.purchasePrice));
addPair("Acquisition Costs:", `${aipfpc_formatCurrency(c.totalAcqCost)} (${i.acqCostValue}${i.acqCostType === 'percentage' ? '%' : '$'})`);
addPair("Base Renovation Budget:", aipfpc_formatCurrency(i.renoBudget));
addPair("Contingency:", `${aipfpc_formatCurrency(c.totalRenoCost - i.renoBudget)} (${i.contingencyValue}${i.contingencyType === 'percentage' ? '%' : '$'} + Complexity Adj.)`);
addPair("Total Renovation Cost:", aipfpc_formatCurrency(c.totalRenoCost));
addPair("Holding Period:", `${i.holdingPeriodMonths} months`);
addPair("Monthly Holding Costs (excl. P&I):", aipfpc_formatCurrency(i.monthlyHoldingCosts));
if (i.useFinancing) {
addPair("Financing Used:", "Yes");
addPair("Loan Amount:", aipfpc_formatCurrency(i.loanAmount));
addPair("Interest Rate:", aipfpc_formatPercent(i.interestRate));
addPair("Loan Points/Origination:", `${aipfpc_formatCurrency(i.loanAmount * (i.loanPointsPercent/100))} (${i.loanPointsPercent}%)`);
} else { addPair("Financing Used:", "No"); }
addPair("Estimated ARV:", aipfpc_formatCurrency(i.arv));
addPair("Selling Costs:", `${aipfpc_formatCurrency(c.totalSellingCosts)} (${i.sellingCostValue}${i.sellingCostType === 'percentage' ? '%' : '$'})`);
y += 2;
addPair("Market Trend Score (1-10):", i.marketTrendScore.toString());
addPair("Reno Complexity Score (1-10):", i.renoComplexityScore.toString());
y += 5;
addLine("Profitability Summary:", 14, 'bold', 0, 4);
let summaryData = [
["Total Acquisition Cost:", aipfpc_formatCurrency(c.totalAcqCost)],
["Total Renovation Cost:", aipfpc_formatCurrency(c.totalRenoCost)],
["Total Holding Costs:", aipfpc_formatCurrency(c.totalHoldingCosts)],
["Total Financing Costs:", aipfpc_formatCurrency(c.totalFinancingCosts)],
["Total Selling Costs:", aipfpc_formatCurrency(c.totalSellingCosts)],
[{content: "Total Project Cost:", styles:{fontStyle:'bold'}}, {content: aipfpc_formatCurrency(c.totalProjectCost), styles:{fontStyle:'bold'}}],
["Net Proceeds from Sale:", aipfpc_formatCurrency(p.netProceedsFromSale)],
[{content: "Net Profit:", styles:{fontStyle:'bold'}}, {content: aipfpc_formatCurrency(p.netProfit), styles:{fontStyle:'bold', textColor: p.netProfit >= 0 ? [0,100,0] : [200,0,0] }}],
["Total Initial Cash Outlay:", aipfpc_formatCurrency(p.initialCashOutlay)],
["ROI (on Cash Invested):", aipfpc_formatPercent(p.roi)],
];
if(i.useFinancing && p.roe !== null) {
summaryData.push(["ROE (Return on Equity):", aipfpc_formatPercent(p.roe)]);
}
if (typeof doc.autoTable === 'function') {
doc.autoTable({ startY: y, body: summaryData, theme: 'plain', styles: {fontSize: 9, cellPadding: 1.2}, columnStyles: {0:{fontStyle:'bold'}}});
y = doc.lastAutoTable.finalY + 6;
} else {
summaryData.forEach(row => addLine(`${row[0]} ${row[1]}`, 9)); y += 5;
}
addLine("Conceptual 'AI' Deal Assessment:", 12, 'bold', 0, 3);
addLine(`Deal Score: ${ai.score.toFixed(1)} / 100`, 10);
addLine(`Qualitative Assessment: ${ai.qualitative}`, 10, 'bold');
y += 7;
addLine("Disclaimer: This is a conceptual simulator based on user-defined inputs and simplified 'AI' factors. It is for informational purposes only and does not constitute financial or investment advice. Actual results may vary significantly.", 7, 'italic');
doc.save(`PropertyFlip_Analysis_${i.purchasePrice}.pdf`);
}