Investment calculator
Set the parameters with sliders — and see monthly profit, return and capitalization.
Project
$20 000$200 000
$10$2 000
$5$1 000
mo
1 mo36 mo
$0$50 000
mo
3 mo36 mo
- Minimum investment
- $20 000
- Price of a 1% stake
- $20 000
- How it works
The investment works as an advertising budget and acquires clients at the given cost. A client's first payments repay their acquisition cost back into the budget — that money goes into advertising again. The remaining payments are profit, minus total expenses. Capitalization = net annual profit × 10.
Investment: $20 000 · Your stake: 1% · Growth
Profit per month
$13 000+65% per month
Profit per year
$156 000+780% per year
Capitalization
$1.6M×78 · 7 800% of the investment
Net annual profit × 10 — at the run rate the business reaches by the end of the horizon.
Clients by end of term
480
Investment payback
10 mo
Profit over 36 mo
$363 600
| Year | Profit | Return | Capitalization |
|---|---|---|---|
| Year 1 | $52 850 | +264.25% | $1.8M |
| Year 2 | $154 750 | +773.75% | $1.6M |
| Year 3 | $156 000 | +780% | $1.6M |
Monthly dynamicsMonthly profitCumulative profit
This calculation is an illustration based on the assumptions you set — not an offer and not a guarantee of returns. Early-stage investments carry high risk, up to the loss of the entire amount.