Renditum Germany

Inputs

30-year projection
Property
EUR
m²
€/m²
€/m²
EUR/mo
Financing
EUR
EUR
%
% p.a.
% p.a.
year
month
EUR
% p.a.
% p.a.
year
Costs
EUR
%
EUR
%
EUR
EUR
€/m²/yr
% p.a.
€/mo
€/yr
%
€/mo
Recommended cash reserves, on top of the maintenance reserve above — pick how many months you want to plan for:
month
EUR
month
EUR
EUR
EUR
EUR
% p.a.
Tax and depreciation
%
Taxed at your income tax rate above, not a flat rate — plus depreciation claimed is added back to the gain. Tax-free after 10 years (§23 EStG).
% p.a.
%
Renovation
Add an item above to see the 15% threshold readout.
Stay a meaningful margin below the 15% threshold — tax offices scrutinize borderline cases closely, and a disputed reclassification can retroactively convert a "Sofort" deduction into a capitalized cost. Many advisors suggest targeting roughly 10–12% rather than the full 15%, and staging larger renovations across the 3-year window (§6 Abs. 1 Nr. 1a EStG) if you're close to the limit.
year
EUR
% p.a.
% p.a.
year
Market assumptions
Total return after 10 yearsGerman capital gains tax only ends once you've held the property for MORE than 10 years — a sale at exactly the 10-year mark is still taxed. So this is the year-11 sale figure: the first year a sale is genuinely capital-gains-tax-free.
—
if sold in year 11, the first CGT-free year
Equity pull-out after 10 yearsThe amount you could pull out via refinancing at the target LTV, year 11 (the first CGT-free sale year), after paying off the current Bauspar + loan balances.
—
refinance potential, year 11
Year 1 cash neededNet closing costs paid + year 1 maintenance + year 1 cash float + year 1 contingency reserve — the total cash to have on hand to buy this property and safely run it for its first year. Shown as a negative (red) number since it's money you need to pay; if tax rebates and seller concessions are large enough to cover it and more, it shows positive (green) instead.
—
negative = you pay, positive = you receive
Total capital in, through yr 11Cumulative cash flow after reserves through year 11, minus year 1 cash needed. Shown as a negative (red) number when you've put more cash into the property than it's returned over the hold; positive (green) once it's handed back more than it cost.
—
negative = net cash put in, positive = net received
Avg. monthly cash in/outTotal capital in (left) divided by 132 months (11 years). A positive (green) number means the property is, on average, paying for itself and putting money in your pocket each month; a negative (red) number is the average monthly cost to you.
—
total capital in ÷ 132 months
Breakeven rent
—
Run Calculate to see results
Monthly cold rent, year 1Expected monthly rent (Kaltmiete) in year 1, before operating costs are added back in — vacancy-adjusted.
—
expected rent, before costs
Monthly cash flow, year 1
—
after tax effect
Monthly CF pre-tax, year 1Expected rent minus breakeven costs (mortgage + operating costs), before any tax effect.
—
before tax effect
Monthly CF aft. res., yr 1Cash flow after tax, minus whatever's needed that month to keep the maintenance/float/contingency reserves on target.
—
after tax and reserve funding
CAGR after 10 years This is your Annual ROI, expressed as a Compound Annual Growth Rate (CAGR) — the constant yearly rate that would grow your after-tax net cash invested into the total return by this year. Shown for year 11, the first CGT-free sale year.
—
on net cash invested, after tax
CAGR incl. reservesSame as CAGR after 10 years, but the denominator also includes the reserve amount you're expected to keep funded — a more conservative view of the capital actually tied up in the property.
—
on cash + reserves, after 10 years
MIRR incl. reservesSame idea as CAGR incl. reserves, but instead of treating the reserve as a sunk cost, this compounds it at your chosen bank rate (side panel) and pays it back to you in full at sale. It's the optimistic bookend — CAGR incl. reserves is the pessimistic one. Your real return should land somewhere between the two, since in practice you'll likely spend down part of the reserve on actual repairs and recover the rest.
—
reserves compounding at bank rate, after 10 years
Cap rate needed, year 1The gross yield this property would need to produce just to cover debt service — (Bauspar + loan payments) × 12 ÷ total debt and closing costs.
—
to break even on debt service
Cap rate expected, year 1The actual gross yield this property is expected to produce in year 1, based on expected rent.
—
actual gross yield, year 1

Wealth build-up over 30 years

Total return if sold Accumulated equity CAGR incl. reserves CF/mo after reserves

Year-by-year projection

Year 11: first capital-gains-tax-free sale year (§23 EStG requires >10 years held)
Enter your inputs and click Calculate to see the 30-year projection.

My Properties

Saved scenarios you can reopen, edit, or compare.

Compare

Side-by-side view of saved properties. Best value per row is highlighted.

Methodology & assumptions

What every default is based on, and where it comes from.

Last reviewed: 8 August 2026
Built by an English-speaking expat investor in Germany who researched every default below directly against the statute and current market data — not a tax or legal professional. Treat the figures as a well-sourced starting point, not a substitute for a Steuerberater or Rechtsanwalt reviewing your specific numbers.
Sale-year tax & the 10-year exemption§23 EStG
A sale within 10 years of purchase is a taxable "private sale transaction" (privates Veräußerungsgeschäft): the gain is added to your other income for that year and taxed at your personal progressive rate — not a flat capital-gains rate (that flat rate, Abgeltungsteuer, applies only to financial assets like stocks). After more than 10 years of ownership, the sale is entirely tax-free, regardless of gain. §23 Abs. 3 EStG also exempts total annual private-sale gains under €1,000 (Freigrenze), though that rarely matters at real-estate scale.
Depreciation recapture on early sale§23 Abs. 3, §7 EStG
AfA depreciation claimed while renting the property out is added back into the taxable gain if you sell within the 10-year window — the tax office treats it as a deferral, not a permanent write-off. This is modeled directly: the tool tracks every euro of AfA claimed year to year and recaptures it into the sale-year calculation. See the "why this number" note on the sale proceeds column for the exact formula.

Confirmed: sell after the 10-year mark and you're exempt from BOTH the sale-gain tax and the depreciation recapture — not because the recaptured amount happens to be zero, but because §23 EStG (the provision the whole calculation lives under) simply no longer applies once you're past the holding period, so there's no taxable transaction to add anything back into. This is a genuine difference from the US, where depreciation recapture (IRC §1250) applies regardless of how long you've held the property — German real estate rewards long holds in a way US tax law doesn't.
How many properties can I sell this way? (gewerblicher Grundstückshandel)§15 Abs. 2 EStG
Sell too many properties too fast and the tax office can reclassify you as a commercial property trader (gewerblicher Grundstückshandel) instead of a private investor — losing §23's 10-year exemption entirely, on every property, not just the recent ones. The commonly-cited rule of thumb is the "Drei-Objekt-Grenze" (three-property line): selling MORE than three properties ("Zählobjekte") within roughly five years of buying each one is treated by the courts as an indicator of commercial trading. It's an indicator, not an automatic trigger either way — courts weigh the overall picture (financing, renovation/development activity, how business-like the pattern looks), and BFH case law has both extended scrutiny past the 5-year mark in unusual cases and declined to apply it just past 5 years with no special circumstances.

The practical takeaway for a buy-and-hold-10-years strategy: a property only counts as a "Zählobjekt" toward the three-property line if it's bought AND sold within roughly 5 years. If you buy one property a year and hold each for 9–10 years before selling (the pattern this tool is built around), none of those sales fall inside that 5-year window — so the count doesn't even start accumulating. Concretely: buy Property 1 in year 0, Property 2 in year 1, Property 3 in year 2, Property 4 in year 3 — and sell each after ~9–10 years of its own ownership (so around years 9–10, 10–11, 11–12, 12–13 respectively). Property 4 doesn't need to wait until "year 12" for some cumulative-count reason; it just needs its OWN roughly-10-year hold, same as the first three. Selling faster than that — flipping several properties within a few years of buying them — is the scenario that actually risks tripping the three-property line, regardless of how many total properties you eventually own.
AfA depreciation rate§7 Abs. 4 EStG
Linear building depreciation is 3% p.a. for buildings completed after 31 December 2022, and 2% p.a. for buildings completed earlier (a further 2.5% band exists for pre-1925 buildings, not modeled separately here). Applies to the building value only — land is never depreciable, which is why the tool asks for a building-value % split.
Income tax rate default (42%)§32a EStG
Germany's income tax is progressive, not flat: the marginal rate climbs from ~14% to 42% across roughly €12k–€70k of taxable income (2026 bands), then holds at 42% up to ~€278k, above which a 45% top rate ("Reichensteuer") applies. 42% is used as the default because most landlords with meaningful W-2/salary income are already in that bracket — replace it with your own Grenzsteuersatz. A 5.5% solidarity surcharge applies on top only once your income tax itself exceeds roughly €19–20k/year (most taxpayers are now exempt since the 2021 reform); church tax (8–9%) is a further add-on only if you're a registered church member.
Realtor commission default (3.57%)§656c BGB
Since December 2020, a broker acting for both sides of a residential sale must split the commission equally between buyer and seller (Halbteilungsgrundsatz). Total commissions of ~7.14% (split 3.57%/3.57%) are common, though the exact split and total are negotiable (§653 BGB) and vary regionally.
Closing costs / GrunderwerbsteuerLandesrecht
Real-estate transfer tax is set individually by each of the 16 Bundesländer (Art. 105 Abs. 2a GG), currently ranging from 3.5% (Bavaria, Saxony) to 6.5% (several northern/western states). There's no single federal rate — check your specific state's Grunderwerbsteuergesetz. The tool's closing-cost default is a placeholder blend of transfer tax, notary, and land-registry fees; enter your actual figures for the state and price bracket in question.
Market assumptionsNot statutory
Appreciation rate, rent growth, inflation, vacancy rate, and pull-out LTV are modeling assumptions, not legal figures — they reflect typical German market ranges and this tool's own judgment calls, not a law or regulation. Treat every one of them as an editable estimate, and stress-test with your own numbers before relying on the projection.
This page is a plain-language summary of the statute for planning purposes — it is not tax or legal advice, and German tax law changes over time. Confirm your specific situation with a Steuerberater before making a purchase or sale decision.