Return Calculator

Use our return calculator to find out how much your investment could make!

One of the most challenging aspects of investment is determining whether an investment makes sound financial sense. Many of the most common KPIs, such as purchase price/rent, are too simple and not truly representative. Most importantly, they do not take price growth into account, which is the most interesting metric.

In order to make it much more comprehensive for you, we have developed a return calculator to help you make these estimations, breaking your investment down to the smallest detail, and using complex financial modelling to give you unparalleled transparency and analysis.

All projections are estimated for a period of 10 years, after which period no capital gains tax is due on the resale of the property.

Here we explain the different sections of the calculator, and how to use it.

The advantages

Comprehensive

Real income figures, taken directly from your property.

Detailed

Operating and management costs are taken into account.

Innovative

Calculations include market growth and trends.

Return calculator

All projections are estimated for a period of 10 years.
icons/colored/calculator-white

RETURN CALCULATOR

Return on equity
8.87% p.a.
Down payment
€138,893
MONTHLY PAYMENT
€95/month

Projected financial performance

All projections are estimated for a period of 10 years.
icons/small/colour/summarizeSummary
icons/small/colour/objectApartment
icons/small/colour/financingFinancing
icons/small/colour/assumtionsMarket
icons/small/colour/transactionTransaction
PURCHASE
Down Payment
€138,893
megaicons/down-payment
  • Purchase Price
    €318,562
  • Closing Costs
    €28,671
  • Opening Loan Balance
    €208,340
  • Initial Cash Investment
    €138,893
RETURN
Return on Equity
8.87% p.a.
megaicons/financial-upside
  • Initial Cash Investment
    €138,893
  • Opening Loan Balance
    €208,340
  • Ending Cash Balance
    €369,113
  • Ending Loan Balance
    €149,791
GROWTH
Initial Operating Balance
€95/month
megaicons/monthly-balance
  • Initial Rental Income
    €593
  • Initial Rental Costs
    €64
  • Initial Loan Interest
    €434
  • Initial Operating Balance
    €95
Disclaimer: The projected financial performance is purely for illustrative purposes and does not constitute financial advice. The shown financial figures are estimations (“Performance Data”) only. Such Performance Data is based on the current expectations and certain assumptions, of which many are beyond the control of EverEstate Gmbh. These are subject to a number of risks, uncertainties and other factors. EverEstate Gmbh does not guarantee any Performance Data shown; future results and performance may be higher or lower than the Performance Data.

1. Apartment

This section contains the financial details for the apartment you are currently looking at, including the purchase price of the property, the rental income per month from the current tenants, the maintenance retainer per month due to the property management, and other, non-transferable costs related to the upkeep of the property. All of these parameters are pre-filled according to the most recent data we have regarding the property, taken directly from the contract and official documentation. Rental income, maintenance retainer, and non-transferable costs are all likely to increase in future years, and this is dealt with further on.

These figures will give you the initial gross rental yield, which is the annual rent as a percentage of the purchase price of the property, and indicates the initial cash flow you may be able to expect from the property.

2. Financing

Unless you are purchasing the property outright, you will likely need to take out some kind of loan, typically a mortgage, to finance the purchase. This section deals with the details of the purchase financing, showing the equity share, or the percentage of the purchase price you are paying in cash, and the interest rate on the mortgage you have taken out to fund the remainder of the purchase price. Depending on which type of mortgage you take out, you can also specify how long the term is, or how much of the principal should be repaid initially.

Non-residents of Germany can typically borrow approximately 60% of the purchase price, meaning your share of the equity will be around 40%. Additionally, your mortgage payments cannot exceed 35% of your monthly income. However, mortgage interest rates in Germany are amongst the lowest in the world, with current average rates around 2% p.a.*

3. Market

This section is where we use our knowledge and insights into the Berlin property market to make assumptions about its future performance. Growth rates of property value in Berlin have been relatively high in recent years, and the 5% entered here is a modest assumption (average growth has been 9% p.a.** in the past 6 years). Rental income growth is here set at 4.7% p.a., which is the maximum legally allowed annual growth (unless the apartment receives considerable renovation or refurbishment). The costs associated with the apartment, such as the maintenance retainer and other, non-transferable costs, are estimated to grow at 1.2% p.a.

These calculations will give you the growth in the property value, showing you how much your property will be worth after 10 years.

4. Transaction

When buying a property in Germany, you can expect to pay most of the costs associated with the purchase. Everestate does not charge sales commission on our investment properties (which is typically around 6% of the purchase price), so this is here set at 0%. The purchase contract must be certified by a notary, the fees for which are typically around 2% of the purchase price. Real Estate Transfer Tax varies state-to-state in Germany, but in Berlin it is set at 6% of the purchase price. Finally, legal advice is often necessary for non-residents purchasing property, for example authorising a solicitor to act as your legal representative through a Power of Attorney. Fees for this vary depending on the services required, and are here estimated at 1% of the purchase price.

All of these add up to the transaction costs, which must be taken into account for the final price of the property purchase.

5. Summary

Finally, understanding all of the figures and estimations gone into the calculator, you can see the projected financial performance for your investment. On the left-hand side, visible throughout, are the 3 most important figures: the Return on Equity (the net income received as a percentage of your equity, shown per year for the 10-year duration of the investment); the down payment (your initial cash payment, including your equity in the purchase price, and the closing costs); and the monthly balance (how much money is left over once the loan payments and rental costs have been paid from the rental income).

These figures are more thoroughly broken down here; you can see exactly how the calculations have been arrived at, and you can see how profitable your investment is likely to be. The return on equity is the most obvious indicator of profitability; a return of 8-9% can be considered good, and higher than that is particularly good.

The key to a successful investment is information, and with this Return Calculator, we have tried to provide you with as much financial information as possible. Try adjusting the parameters to see how that affects your investment, and see which property makes the most financial sense for you.

*Source: https://www.statista.com/statistics/614972/mortgage-interest-rate-germany-europe/ **Source: Berlin Senate Department for Urban Development and the Environment

We are on hand to discuss any questions you may have about our properties or services.
  • icons/check-mark24hr Service
  • icons/check-markPersonal Consultation
  • icons/check-markInternational Support
Lilly Yakusheva
Customer Support
CONTACT OUR TEAM
icons/salutation
+ _ _
icons/chevron-down
Information about our privacy policy.