Explore a realistic portfolio. Every figure below is demo data.
6.0%
+0.6 pt vs last year
6.8% projected net return at year end
108.0%
108%€2,480 collected / €2,296 expenses
94.6%
95%345 / 365 rentable unit-days
€17,620
€1,468 / month
Monthly cash activity in 2026. Income includes base rent, tenant charges, and other recorded income.
Financing is kept separate from operations.
Annual earning potential compared with rent actually collected.
Annual potential
€32,333
Full occupancy at current rents
Collected
€29,100
Secured during 2026
Not yet collected
€3,233
Remaining to annual potential
Vacancy realized
€931
Rent missed in elapsed months without an active lease.
Projected vacancy
€1,293
Full-year loss based on known lease dates.
Unpaid rent
€1,940
Rent contracted but not collected.