Tool · Investor Sam Home

ADU Cost & Rental Payback Calculator

June 30, 2026 • By the Investor Sam Editorial Team • Reviewed by Berly Sam Varghese, Editor
An accessory dwelling unit — a backyard cottage, garage conversion, or basement apartment — is a large upfront investment that can generate rental income for decades. This calculator estimates how many years the net rent takes to repay the build cost, the annual net income, and the cash-on-cash return, so you can judge whether an ADU pencils out as an investment rather than just a nice idea. It also nods to the value the unit adds to your property.

Example: ADU build cost: 180000 $ · Expected monthly rent: 1800 $ · Monthly expenses (utilities, upkeep): 350 $ · Current home value: 500000 $ · Property value added by ADU: 25 %

Years to pay back build cost10.34
Annual net rental income$17,400
Cash-on-cash return9.67%

Worked example

Building a $180,000 ADU that rents for $1,800 a month against $350 of monthly expenses nets $1,450 a month, or $17,400 a year. Dividing the $180,000 cost by that net income gives a payback of about 10.3 years, a cash-on-cash return near 9.7%. On top of the rent, the unit is estimated to add about 25% — some $125,000 — to a $500,000 home, so the equity boost can shorten the true payback further.

Frequently asked questions

What is an ADU?

An accessory dwelling unit is a secondary, self-contained living space on the same lot as a house — a detached cottage, a converted garage, or a basement or attached apartment. Many cities have loosened rules to encourage ADUs as a form of gentle-density housing.

Does an ADU add to my property value?

Usually yes. A legal, permitted ADU can add meaningful value because it produces income and expands usable space, though the exact lift depends on local demand and appraisal practices. This tool lets you estimate that percentage separately from the rent.

What financing is available for an ADU?

Options include cash, a home equity loan or HELOC, a cash-out refinance, a renovation loan, or specialized ADU financing in some areas. Borrowing costs affect the true return, so compare the payback here against the interest you would pay to build.

What are the risks?

Construction can run over budget, permitting can be slow, and you take on landlord responsibilities and vacancy risk. Local zoning, owner-occupancy rules, and short-term-rental limits can also constrain how you use the unit — confirm them before you build.

💎
InvestorSam.com
Stock analysis, market insights & portfolio research — free
Ready to put these numbers to work?
Get stock picks, earnings analysis, and market commentary from Investor Sam.
Visit InvestorSam.com →

Sources

Berly Sam Varghese · Editor, Investor Sam

Berly Sam Varghese is an engineer who treats money the way he treats any hard problem — something to be engineered, not gambled on. He funded years of education and built real financial stability the patient way, by living below his means and investing rather than borrowing. He writes for the person trying to make a home a sound decision, not just a purchase. He reviews and approves every article on Investor Sam and checks the figures against primary sources before anything is published. More about our standards.