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.

Unit: 201
Plan: Cash payment
Acquisition price (plan): $8,916,109.00

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: Pending costs: acquisitionCosts, furnishing
Estimated net operating yieldannual operating cash flow ÷ total investment × 100: Pending costs: acquisitionCosts, furnishing
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

Back to quote

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.