The model is a 100% unlocked Excel file with fully transparent formulas. The TSM real estate financial model will be precise and error free. While it is fully customizable, we are confident you won’t need to make time-consuming adjustments because we have done everything for you.

The purchase includes a 1-hour complimentary consultation with the analyst that developed the model - valued at $250.

This model includes the following features:

• Investor Summary - Printable 2-page formatted summary with return calculations

• Error check - allows for quick insight into the accuracy of the financial model

• Model Outputs - used for investor relations reports/packages and includes sources/uses, capital stack, hypothetical investor returns, etc.

• Assumptions - property details, timing assumptions, exit, operating, annual inflation control, construction debt, permanent debt, and waterfall assumptions.  Also includes sensitivity table

• Unit Mix - shows the ability to model various units and pricing structures broken out by each slip type.

• Fuel Matrix - calculates fuel prices on an annual basis.

• Renovation Budget - with ability to control timing on each specific line item and select if the calculation is fixed, $/sf, $/unit, or percentage (%)

• Monthly Cashflow - with hyperlinks, circular break, and detailed analysis of  unlevered and levered cashflows

• Annual Cashflow - with hyperlinks and detailed analysis of  unlevered and levered cashflows

• Waterfall - with the number of tiers selected in the custom model builder

• Lease Comps - output tab and shows other comparable properties in the surrounding area.

• Sale Comps - output tab, and similar to the lease comps tab, shows sales of comparable properties in surrounding areas.

• SOFR - forward SOFR curve used for floating rate debt