Tool

Deal Analyzer

Plug in any hospitality co-investment deal — fixed-yield, profit-share, hybrid or long-term lease — and see ROI, payback, IRR and a multi-year cash-flow projection update live. Nothing is shared and your scenario is saved locally to your browser.

Deal setup

Tell us about the deal. Numbers below recompute live as you change anything.

Deal structure

Purchase price$250,000

Fixed annual costs$4,000

Management split25%

Fees taken from

Net operating profit

Distribution frequency

Term length (years)10

Construction status

Stress-test the numbers

Optimal yield

Your assumptions

Average Daily Rate—

Occupancy—

Net operating margin (after operating costs)—

Results will display once every assumption is filled in.

Gross revenue

—

Operating costs

—

Net operating profit

—

Developer cut

—

Fixed annual costs

$4,000

Investor net

—

Net ROI

—

Time to first income

Today

Estimated payback

—

Fill in your scenario above to unlock the 10-year cash-flow projection, IRR and exit value.