burrson/rentbuy
1
0
Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity

startkapital as shared input, buy invests remainder after Eigenkapital

Browse Source
This commit is contained in:
Johannes
2026-03-20 02:09:30 +01:00
parent 1bf69a6043
commit 14ae4810f2
2 changed files with 14 additions and 11 deletions
Download Patch File Download Diff File Expand all files Collapse all files

10
calc.js
View File

@@ -26,11 +26,14 @@ function run_simulation(p) {
// upfront costs for buyer // upfront costs for buyer
const down_payment = p.home_price * (p.down_pct / 100); const down_payment = p.home_price * (p.down_pct / 100);
const upfront_buy = down_payment + p.home_price * (p.closing_buy_pct / 100); const upfront_buy = down_payment + p.home_price * (p.closing_buy_pct / 100);
const start_capital = p.start_capital || 0;
// --- state --- // --- state ---
let balance = loan; let balance = loan;
let home_value = p.home_price; let home_value = p.home_price;
let portfolio = upfront_buy + (p.start_capital || 0); // renter invests this lump sum + any extra savings // renter invests all startkapital; buyer spends upfront_buy and invests the remainder
let portfolio = start_capital;
let buyer_portfolio = Math.max(0, start_capital - upfront_buy);
let monthly_rent = p.monthly_rent; let monthly_rent = p.monthly_rent;
let cum_buy_cost = upfront_buy; // running cash spent on buying let cum_buy_cost = upfront_buy; // running cash spent on buying
@@ -64,8 +67,9 @@ function run_simulation(p) {
cum_buy_cost += total_buy_m; cum_buy_cost += total_buy_m;
buyer_portfolio *= (1 + invest_r_m);
const selling_costs = home_value * (p.closing_sell_pct / 100); const selling_costs = home_value * (p.closing_sell_pct / 100);
const buyer_nw = home_value - selling_costs - balance; const buyer_nw = home_value - selling_costs - balance + buyer_portfolio;
// --- rent side --- // --- rent side ---
const renters_ins_m = p.renters_ins / 12; const renters_ins_m = p.renters_ins / 12;
@@ -94,7 +98,7 @@ function run_simulation(p) {
labels.push(`Jahr ${yr}`); labels.push(`Jahr ${yr}`);
buyer_nw_arr.push(Math.round(buyer_nw)); buyer_nw_arr.push(Math.round(buyer_nw));
// apply Abgeltungssteuer on portfolio gains at cashout // apply Abgeltungssteuer on portfolio gains at cashout
const portfolio_gains = portfolio - upfront_buy; const portfolio_gains = portfolio - start_capital;
const tax_on_gains = Math.max(0, portfolio_gains) * (p.tax_rate / 100); const tax_on_gains = Math.max(0, portfolio_gains) * (p.tax_rate / 100);
renter_nw_arr.push(Math.round(portfolio - tax_on_gains)); renter_nw_arr.push(Math.round(portfolio - tax_on_gains));
cum_buy_arr.push(Math.round(cum_buy_cost)); cum_buy_arr.push(Math.round(cum_buy_cost));

15
index.html
View File

@@ -22,6 +22,13 @@
<!-- Shared inputs --> <!-- Shared inputs -->
<section class="inputs-shared card"> <section class="inputs-shared card">
<div class="input-group">
<label for="start_capital">Startkapital <span class="hint">(verfügbares Eigenkapital gesamt)</span></label>
<div class="num-unit euro-input">
<span class="unit prefix">€</span>
<input type="number" id="start_capital" min="0" max="10000000" step="1000" value="100000" />
</div>
</div>
<div class="input-group"> <div class="input-group">
<label for="years">Zeithorizont</label> <label for="years">Zeithorizont</label>
<div class="slider-row"> <div class="slider-row">
@@ -171,14 +178,6 @@
<section class="card inputs-rent"> <section class="card inputs-rent">
<h2 class="col-header rent-header">Mieten</h2> <h2 class="col-header rent-header">Mieten</h2>
<div class="input-group">
<label for="start_capital">Startkapital <span class="hint">(zusätzl. Ersparnisse)</span></label>
<div class="num-unit euro-input">
<span class="unit prefix">€</span>
<input type="number" id="start_capital" min="0" max="10000000" step="1000" value="0" />
</div>
</div>
<div class="input-group"> <div class="input-group">
<label for="monthly_rent">Kaltmiete (monatlich)</label> <label for="monthly_rent">Kaltmiete (monatlich)</label>
<div class="num-unit euro-input"> <div class="num-unit euro-input">