Invested equity
€20,736
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
GOLDEN PREMIUMReference list price: €52,164 · AVAILABLE
Area
32.4 m²
Orientation
Sea view
Building
A
Floor
13
Down payment + construction installments + financing = 100%. Increasing the down payment reduces financing automatically if needed. Illustrative only; confirm payment terms with the developer.
Monthly surplus
+€209
Net worth after 10 years
€135,248
At completion
€67,651
30.5% value uplift to completion
Purchase price€51,840
Down payment (10%)€5,184
Construction installments€15,552
Monthly construction payment (24 months)€648
Financing amount€31,104
Net monthly rent€603
Monthly bank payment−€394
At your horizon
€135,248
Property value
€110,197
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
€61,341
Equity multiple2.96×
5 year
€79,887
Equity multiple3.85×
7 year
€100,337
Equity multiple4.84×
10 year
€135,248
Equity multiple6.52×
Property value€110,197
Remaining debt€0
Accumulated cash flow€25,051