Skip to main content
LION&LAND

Investment calculator

Model the numbers before you commit

A full investment projection: financing, running costs, tax effects and exit. Your inputs, your assumptions, calculated transparently.

Starting point

Choose a market to load typical starting values. Every field stays editable.

Purchase

Assumes the 2 percent Land Office transfer fee split equally with the seller, plus legal and registration costs. The split is negotiable and developers sometimes absorb it, so confirm the wording in your contract. The starting point assumes a cash purchase, since international buyers rarely obtain local mortgage finance here.

Financing
Income
Running costs
Growth and horizon

Result

6.4 %
IRR after tax
3.5 %
Cash on cash
73.0 %
Total return
THB 27,000
Monthly cash flow
Cap rate
3.6 %
DSCR year 1
Not defined
Break even
Year 10
Equity multiple
1.73
Net sale proceeds
THB 12,383,724
Capital employed
THB 9,167,000
Cumulative cash flow and property value
0246810
  • Cumulative cash flowTHB 3M
  • Property valueTHB 13M

Keep and compare scenarios

Saved scenarios

Nothing saved yet. Name a run and it stays in this browser.

Scenarios stay in this browser. They are not sent anywhere. 0/3

How to read these numbers

IRR and MIRR
The annualised return on the capital you actually tie up, taking the timing of payments into account. MIRR is shown instead of IRR when the cash flow pattern makes IRR unreliable.
Cash on cash
First year cash flow after financing, divided by the capital you put in. A liquidity measure, not a total return.
Cap rate
Net operating income divided by the purchase price, before financing. Useful for comparing properties, not for comparing your own returns.
DSCR
Net operating income divided by the annual debt service. Below 1.0 the property does not cover its own financing from rent.

Every figure here is a model based on the values you entered. It is not a forecast, not a promise of rent, yield or resale value, and not tax or legal advice. Purchase costs, tax rates and programme rules differ by country and by personal situation, so verify them for your case before you decide.

Questions this calculator raises

What property threshold applies to the UAE investor visa?

AED 2,000,000 is the key property figure for the ten-year route. The exact category, documentation and treatment of mortgaged property have to be confirmed with the issuing authority before you rely on it.

Is the residence category and duration the same in every case?

No. Category and duration depend on the applicant, the property and the current rules, and they change. Treat any figure here as a starting point for a conversation with a licensed adviser, not as a decision.

What are the Greece Golden Visa thresholds?

Since September 2024 the common references are EUR 800,000 in high-demand zones and EUR 400,000 in other regions, with a EUR 250,000 route for specific conversion and listed-building cases. Which band applies depends on the exact location and property type.

Does the Greece Golden Visa require you to live in Greece?

The route is known for not requiring a minimum physical stay, which is much of its appeal for internationally mobile families. Residence rules can change, so confirm the current position before you plan around it.

Can a Golden Visa property in Greece be rented out?

Long-term letting is generally possible, but short-term rental rules have tightened in parts of Athens. If your model depends on nightly rates, that regulatory exposure belongs in the calculation, not in a footnote.

What can foreigners legally own in Thailand?

Condominium units can be owned freehold subject to the 49 percent foreign quota per building. Land is not available to foreign buyers directly; villas are normally structured as long leaseholds. The quota position of the specific building must be confirmed before reservation.

What should be avoided when structuring land control in Thailand?

Nominee arrangements that put a Thai national on the title on your behalf are the classic mistake. They are legally fragile and can put the asset at risk. Any structure needs review by a licensed Thai lawyer before money moves.

Which long-stay routes in Thailand are relevant to property buyers?

The LTR programme and the Thailand Privilege Card are the two most commonly discussed. Both carry their own financial and personal criteria, and property purchase alone does not qualify for either. The property track and the visa track are separate.

What purchase costs apply in the UAE?

The Dubai Land Department transfer fee is the largest single item at 4 percent, with agency, registration and mortgage fees on top. Model total acquisition cost rather than the headline price, because the difference is what the return is actually calculated on.

How should the down payment be approached?

Larger equity reduces debt service and raises cash flow, but lowers leverage and therefore the return on the capital you put in. The calculator makes that trade visible: compare cash-on-cash against total ROI before deciding, rather than picking a percentage by habit.

Which metrics does the calculator produce?

Total and annualised ROI after tax, IRR and MIRR, going-in cap rate, cash-on-cash before and after tax, DSCR, equity multiple and the equity payback year. Each is shown with the yearly projection behind it, so you can see where a number comes from.

Can negative cash flow ever be deliberate?

Yes, and it often is. Buyers accept it where appreciation potential, tax position or a location with durable rental demand justifies carrying the asset. It becomes a problem when it is unplanned, which is exactly what a projection is for.

How does the calculator treat tax?

It uses simplified assumptions and is not a tax engine. Germany, Greece, Thailand, the UAE, the UK and the US differ materially, and depreciation and recapture in particular follow a US-shaped model here. Have the rates confirmed by an accountant in your own jurisdiction before relying on the output.

What are the limits of the output?

It is an estimate built on the assumptions you enter. It is not investment, tax or legal advice, and it cannot account for your personal circumstances. Use it to compare scenarios against each other, which is what it is good at, rather than to predict a single outcome.

Choose the market before you choose the property.

Residency-driven real estate starts with eligibility, goals and market fit. We help you structure the first decision correctly.