06 · Register
Get floor plans, pricing and availability.
Leave your details and a Las Olas advisor will reach you on WhatsApp or by email, at the time you prefer.
Rent and investment
Operating yield projection
Keeps the unit and plan from the quote. Acquisition price is that plan’s final price. Adjust the visible assumptions below for a custom simulation.
Custom simulation. User assumptions (editable). Custom rent simulation: assumptions are visible and editable. Nubby is not verified.
Pick a unit and plan from Availability → Quote to load the acquisition price. Back to quote
Scenario
User assumptions (editable)
The operations date you enter does not confirm the development’s delivery date.
Results
Incomplete result: fixed, reserve (Pending)
- Nights offered for rent (year)
- 318.0
- Estimated rented nights
- 174.9
- Occupancy on nights offered
- 55.00%
- Gross annual lodging income
- $559,680.00
- Commissions, expenses, and reserve (annual)
- $154,961.40
- Annual operating cash flow
- $404,718.60
- Total acquisition investment
- —
- Estimated net operating yieldannual operating cash flow ÷ total investment × 100
- —
- Estimated simple payback (years)
- No simple payback from this cash flow
Estimated projection with the stated assumptions. Occupancy, rate, and yields may vary. Cash flow before income tax and financing. Estimated quote: prices and availability are subject to confirmation with an advisor.
Gross income and operating cash flow
Monthly table
| Month | Gross income | Operating cash flow |
|---|---|---|
| Jul 2027 | $47,520.00 | $34,362.90 |
| Aug 2027 | $47,520.00 | $34,362.90 |
| Sep 2027 | $45,760.00 | $33,090.20 |
| Oct 2027 | $47,520.00 | $34,362.90 |
| Nov 2027 | $45,760.00 | $33,090.20 |
| Dec 2027 | $47,520.00 | $34,362.90 |
| Jan 2028 | $47,520.00 | $34,362.90 |
| Feb 2028 | $44,000.00 | $31,817.50 |
| Mar 2028 | $47,520.00 | $34,362.90 |
| Apr 2028 | $45,760.00 | $33,090.20 |
| May 2028 | $47,520.00 | $34,362.90 |
| Jun 2028 | $45,760.00 | $33,090.20 |