Investment Simulator
Calculate yield, cashflow & ROI for Japanese real estate
Purchase Info
Loan
Gross Yield
Net Yield
Monthly Cashflow
Payback Period
Loan
Monthly Payment
DSCR
CF After Debt
Expense Breakdown
ROI Projection
Appreciation
Currency Risk
Acquisition Cost
| Item | JPY |
|---|---|
| Agent Fee | |
| Registration Tax | |
| Acquisition Tax | |
| Stamp Duty | |
| Judicial Scrivener | |
| Total |
Enter price and rent to start calculating
Holding Period
1yr
β Short-term Tax (β€5yr) | Long-term Tax (>5yr) β
30yr
Appreciation
Land Price Trend:
Rent Growth Rate
%/yr
Short-term Tax (β€5yr): 30.63% / Long-term Tax (>5yr): 15.315%
Short-term Tax (β€5yr): 39.63% / Long-term Tax (>5yr): 20.315%
Est. Sale Price
Capital Gain Tax
Total Profit
Internal Rate of Return
Internal Rate of Return by Holding Year
Annual Cashflow
Optimal Exit Timing
years later
IRR:
Tax Type:
Yearly Comparison
| Holding Period | Internal Rate of Return | Total Profit | Tax Type |
|---|---|---|---|
investment.exit_enter_values