Co-living: P97, Vilnius II

Available for funding: €0
€200 000
235 investors

The annual return indicates the fixed-interest rate, or what investors shall earn in percentages. Percentage may depend on amount of the investment. To see specific returns please enter investment amount above.

Annual fixed-return rate
6.5% - 7%

This number indicates what part of the profit share you would earn when the property is sold for profit or fixed annual capital gains that would be paid when project is realised. More information can be found by scrolling below the project description.

Capital Gains
Fixed 1.75 % annualy

Shows amount you've entered for amount of your investment above. Minimum investment amount is EUR 500.


Shows amount that you are expected to earn during one year of investment. Earnings are automatically calculated when you enter the investment amount above.


Total expected

Total expected

Reasons to invest in the project Co-living: P97, Vilnius II:

The apartments are fully rented out for 18 tenants;

The apartments are already generating 6,162 EUR in monthly rent;

Fixed attractive annual rental yield: (6.5% – 7%);

Fixed annual return on capital gains: (+1.75%) (paid at the end of the project);

An independent appraiser valued the premises at EUR 886,000;

InRento presents the second stage of buy-to-let project: Co-living: P97, Vilnius II. The investment case consists of a co-living apartment project in Vilnius, the capital of Lithuania. The property is located at Pramonės str. 97, Vilnius – just 15 minutes away with a car from the Vilnius old town.

The total area of ​​the project is 1341.15 m², which consists of the premises and common areas on the sixth, seventh and eighth floors.

Currently, the sixth floor is fully equipped and fully rented out. The premises are generating EUR 6,162 in rental income per month from 18 tenants. The installation of the seventh and eighth floors is planned to be similar to the sixth. The project owner expects to generate EUR 18,000 in rental income per month after installing the additional two floors.

The project owner will pay a fixed 6.57% annual interest (as a rental return) depending on the amount invested. The project also has a fixed percentage of capital gains. Investors earn a fixed 1.75% return on capital gains per year, which raises the overall return on the project to 8.25% – 8.75% annual return based on the amount invested.

The mortgage for this project was registered on June 2nd, 2022 (find documents in documents section). The rental income (interest) payment of the second stage for investors will start being calculated from the date of loan disbursement to the project owner.


Due to a change in the sequence of renovation works, the project has undergone modifications in the facade of the building, and the replacement of the roof works began in order to improve the insulation of the premises. Therefore, an amendment to the contract has been signed with the borrower, which reduces the loan-to-value ratio (LTV) of the disbursement of the third stage to 43% (the previous LTV was 80%). The LTV of the fourth stage will be reduced to a maximum of only 57% (the previous LTV was 80%).

By the time of the disbursement of the last stage of the loan, the owner of the project must have fully completed all floors of the property and generate a monthly rental income of at least EUR 6,700. 

The agreement’s amendment is uploaded in the documents section.