Cashflow Projections

Simulate your investment returns with interactive projections

Disclaimer: Projections are illustrative only. Based on NOI yields of 7–9%. Actual returns may vary based on market conditions, occupancy rates, and currency fluctuations.

Cashflow Simulator

Investment Amount

500,000 SEK

≈ 47,500 USDC

100k SEK5M SEK

Time Horizon

5 years

1 year10 years

Scenario Sensitivity Controls

Occupancy Rate

95%

70%100%

Annual Rent Growth

2.5%

0%5%

FX Rate Scenario

Stable Exchange Rate

Comparison Mode

Overlay Base Case vs. Stress Case

301 USDC

Monthly Distribution

≈ 3,165 SEK

18,039 USDC

Total Return (5y)

≈ 189,884 SEK

7.6%

Adjusted Annual Yield

0.63% monthly

Cumulative Returns Projection

Base Investment: 47,500 USDC → Projected Value: 65,539 USDC

Monthly Distribution Breakdown by City

Stockholm 40% • Gothenburg 40% • Malmö 20%