Break-even rent
i€1,612 / month
LMNP Break-Even Rent Calculator
Estimate required rent, cash flow, and market viability for a furnished rental investment.
Indicative investment simulator, not tax advice.
Break-even rent per m2
i€42.42 / m2
Cash flow at target rent
i-€601
Market gap
i-€662
Better regime
iReel simplifie
Break-even rent is above market
This deal looks weak: required rent is above market by €662/month.
Metric details
A compact operating snapshot for the current assumptions.
Total acquisition cost
i€225,200
Loan amount
i€190,200
Monthly financing cost
i€1,147
Annual operating expenses
i€4,620
Estimated annual tax
i€0
Annual effective rent
i€11,172
Gross yield
i5.2%
Net yield
i2.9%
Cash-on-cash yield
i-20.6%
Cash flow vs rent
This is the key view: how monthly cash flow moves as rent changes around break-even.
Cost breakdown
Current annual cost stack under the selected regime.
Sensitivity
Quickly stress-test the deal against one variable at a time.