1
Unit Types & Prices
Choose a unit to simulate the investment
Adjust based on your negotiated price
$
%
2
Down Payment
Down payment during construction — no interest, no inflation adjustment
$131,970
Total Paid During Construction
Total Paid During Construction
$131,970
Balance at Closing
$307,930
3
Bank Financing
How the closing balance will be paid
$1,560/mo
payment/mo
Of closing balance
%
US banks finance foreigners
%
Standard amortization
years
Monthly Payment — PMT
Principal + interest to bank per month
$1,560
Financed Balance
Amount entering bank financing
$307,930
4
Revenue Projection — Rental Program
Average rental rate, occupancy and net distribution to owner
$2,701/mo
net income/mo
Conservative
RevPAR $302
Gross rev/mo
$9,202
$9,202
Base
RevPAR $323
Gross rev/mo
$9,828
$9,828
Optimistic
RevPAR $344
Gross rev/mo
$10,477
$10,477
Revenue Distribution — Rental Program
5
Profitability & Returns
The final investment result
6
Projection Assumptions
Appreciation, income growth and analysis horizon
years
% p.a.
% p.a.
% p.a.
Projection Result — 5 years
7
Tax Benefits
Estimated tax deductions and savings from ownership
$0
year 1 tax savings
Select your federal marginal rate
Tax estimates based on 80/20 building-to-land ratio and current IRS rules including 100% bonus depreciation (OBBBA, July 2025). Cost segregation range reflects 22–33% of basis reclassified per IRS engineering standards. Florida has no state income tax. This is not tax advice — consult a qualified CPA before making investment decisions.
This simulator provides estimated projections based on the assumptions entered. Actual results may vary based on market conditions, occupancy rates, operating expenses, and other factors. This is not a guarantee of returns. Consult with your financial advisor before making investment decisions.