Invested equity
€21,568
01 — Scenario calculator
Reverance investment model
A clear view of the numbers before you decide.
Project Reverance · BatumiIllustrative only
Project Reverance · Batumi
A clear view of the numbers before you decide.
02 — What you control
Your scenario
The model translates your inputs into purchase price, financing, net monthly rent and a projected net worth.
03 / 05
Price assumptions
Area
33.7 m²
Orientation
Sea view
Building
A
Floor
2
Monthly surplus
+€217
Net worth after 10 years
€140,674
At completion
€70,366
30.5% value uplift to completion
Purchase price€53,920
Financing amount€32,352
Net monthly rent€627
Monthly bank payment−€410
At your horizon
€140,674
Property value
€114,618
Remaining debt
€0
Equity multiple
6.52×
04 — Download investment brief
Download localized PDF brief
The figures are illustrative and depend on unit selection, financing, occupancy, market conditions and delivery.
Back to ReveranceSelected language
EN
This is not financial, legal or tax advice.
05 — Projection
Net worth over time
AIXCO models the reference scenario transparently so you can change the assumptions and see the effect.
3 year
€63,802
Equity multiple2.96×
5 year
€83,092
Equity multiple3.85×
7 year
€104,363
Equity multiple4.84×
10 year
€140,674
Equity multiple6.52×
Property value€114,618
Remaining debt€0
Accumulated cash flow€26,056