LIAM ROI CalculatorProject Your Return on RPM-Integrated Housing
Input your patient population, chronic disease mix, and housing units to see projected RPM revenue, cost savings from reduced readmissions, and total value creation over time. All calculations use CMS 2025 CPT code reimbursement rates and published clinical outcomes data.
Number of SASH-equipped housing units in the development
Total residents: 460 | RPM eligible: 299
$474K
Annual RPM Revenue
$39K/mo
$304K
Readmission Savings
20 prevented/yr
69.7%
Gross Margin
$330K/yr profit
4 mo
Payback Period
Device cost: $84K
Total Annual Value Creation
$1.8M
RPM Revenue + Readmission Savings + Chronic Care Cost Avoidance
Per Patient Per Year
$6K
Revenue Streams
Operating Costs
| Year | RPM Revenue | Operating Cost | Net Profit | Health Savings | Total Value |
|---|---|---|---|---|---|
| Year 1 | $474K | $227K | $247K | $1.3M | $1.8M |
| Year 2 | $512K | $169K | $343K | $1.4M | $1.9M |
| Year 3 | $550K | $181K | $369K | $1.5M | $2.0M |
| Year 4 | $588K | $194K | $394K | $1.6M | $2.2M |
| Year 5 | $626K | $206K | $420K | $1.7M | $2.3M |
| Total | $2.7M | $976K | $1.8M | $7.4M | $10.2M |
Hypertension
141 patients | 25% cost reduction
Diabetes
114 patients | 20% cost reduction
Heart Failure
36 patients | 30% cost reduction
COPD
45 patients | 22% cost reduction
Chronic Kidney Disease
42 patients | 18% cost reduction
Data Sources & Methodology
RPM Reimbursement: CMS 2025 Physician Fee Schedule — CPT 99453, 99454, 99457, 99458, 99091
Readmission Costs: CMS Hospital Readmissions Reduction Program, avg $15,200/readmission
Readmission Reduction: Mass General Brigham hospital-at-home data (23% to 7%)
Chronic Disease Prevalence: CDC National Center for Chronic Disease Prevention
Cost Avoidance Rates: Published RPM clinical trial outcomes (PMC/Health Affairs)
Growth Assumptions: 8% annual enrollment growth, 15% annual device replacement