Oceanview equity IRR
2.6%
Pre-tax annual cash flows
Equity multiple
1.28×
Receipts / contributions
NPV at 9%
-$394,723
USD investor perspective
View-sensitive capital path
ModelledThe dashed marker shows the configured view-change year. Reductions apply once to otherwise-grown rates and value, then remain in place.
Initial equity
$877,000
Including costs and reserve
Year 1 cash yield
0.3%
Cash-on-cash
NPV change from view loss
$0
Against no impairment
Year 1 gross rent$125,483
Year 1 NOI$46,876
Break-even occupancy63.2%
Cash deficits$0
Oceanview annual cash flows
| Year | Occupancy | Gross rent | NOI | Net cash | Net exit |
|---|---|---|---|---|---|
| 1 | 65% | $125,483 | $46,876 | $2,506 | — |
| 2 | 65% | $128,620 | $47,253 | $2,757 | — |
| 3 | 65% | $131,835 | $47,597 | $2,972 | — |
| 4 | 65% | $135,131 | $47,904 | $3,147 | — |
| 5 | 65% | $138,509 | $48,171 | $3,279 | — |
| 6 | 65% | $141,972 | $48,394 | $3,364 | — |
| 7 | 65% | $145,521 | $48,569 | $3,398 | — |
| 8 | 65% | $149,159 | $48,693 | $3,376 | — |
| 9 | 65% | $152,888 | $48,760 | $3,294 | — |
| 10 | 65% | $156,710 | $48,766 | $3,146 | $1,095,135 |