Real Estate Investment Simulator
Model a fixer-upper flip or a long-term rental deal end-to-end. Compute net profit, ROI, and cap rate. Everything runs in your browser. Export to CSV any time.
Monthly community PAC stats + my notes
What's working, what isn't, the numbers behind the videos. No spam, unsubscribe anytime.
Add your first sale, expense, or rental row to see ROI and cap rate, or load a template below.
ROI
Add a sale price to compute ROI
Net profit
Awaiting first input
Total costs
No expenses yet
Total income
No sale prices yet
Amounts in EUR
Saved scenarios:No saved scenarios yet.
Taxes are not included. Add them as separate line items in the expense tables below.

Flip · Buy → Renovate → Sell

Model one or more sale incomes and the associated expenses at purchase, renovation, and sale.

Sale incomes
Description
Price (€)
Date
Purchase expenses
Label
Amount (€)
Renovation · fixer-upper costs
Label
Amount (€)
Contractor
Sale expenses
Label
Amount (€)

Rental · Annual yield prospect

If you hold the property instead, what's the net annual cashflow and cap rate?

Rental net (annual)
No rental income yet
Cap rate
Pending costs + rental
Annual net rental over total invested costs
Avg monthly net
Pending
Rental income (per unit)
Unit
Monthly rent (€)
Occupancy %
Rental expenses (annual)
Label
Amount (€)