Current investment cases
Common holding period, required return and FX assumption. Asset size and all other inputs may still differ.
| Measure | Oceanfront | Oceanview |
|---|---|---|
| Purchase price | $1,200,000 | $1,200,000 |
| Holding period | 10 years | 10 years |
| Required return | 9% | 9% |
| Annual FX assumption | 0% | 0% |
| Initial equity | $877,000 | $877,000 |
| Year 1 gross rent | $125,483 | $125,483 |
| Year 1 cash-on-cash | 0.3% | 0.3% |
| Annual equity IRR | 2.6% | 2.6% |
| Equity multiple | 1.28× | 1.28× |
| Equity NPV | -$394,723 | -$394,723 |
| Operating deficits | $0 | $0 |
| Net exit proceeds | $1,095,135 | $1,095,135 |
Whole-property pre-tax scenarios, not listings or rankings. Identical shared inputs and zero Oceanview adjustments produce identical outcomes.