Your partnership, in full view.
Adjust assumptions. Explore the returns together.
Investment overview
USDDeveloper economic profit$493,720ROI 50.6%
Landowner economic profit$358,680ROI 32.3%
Actual project cost$1,587,6001,764 m² gross construction
Land cost$500,000Entered land value
Who finances what?
Actual cash investmentDeveloper$976,280
Landowner$611,320
Total actual cost$1,587,600
How does unit size affect profit?
Same unit count, different average net areas.
DeveloperLandowner
See Scenarios for exact figures. Negative results are shown in red.
Both partners, side by side
Based on net saleable area| Metric | Landowner | Developer |
|---|---|---|
| Sales share | 50% | 50% |
| Saleable area | 735 m² | 735 m² |
| Sales revenue | $1,470,000 | $1,470,000 |
| Cash investment | $611,320 | $976,280 |
| Land cost | $500,000 | $0 |
| Economic investment | $1,111,320 | $976,280 |
| Economic net profit | $358,680 | $493,720 |
| Profit margin | 24.4% | 33.6% |
| ROI | 32.3% | 50.6% |
| Break-even / net m² | $1,512 | $1,328 |
Cash reconciliationBalanced
Profit reconciliationBalanced