HomeThe LotCap CanaInvestmentReturnsLocationGalleryContact

Buy · Build · Sell

Returns Calculator

Adjust every assumption and watch the returns update live. The base case below reflects current figures for Las Palmas 104.

Your Assumptions

Model the deal

$
m²
$
$
$
yrs
%
Projected profit
$2,650,000
54.6% total ROI · 24.3%/yr · 1.55× equity
Land purchase$1,800,000
Construction (1,500 m² × $1,900)$2,850,000
Soft costs$200,000
Total invested$4,850,000
Resale value$7,500,000
Profit after 2 yrs$2,650,000
Invested
Resale

Annualised return compounds the equity multiple over the hold period. Figures exclude financing, carrying costs and taxes unless you fold them into soft or selling costs.

Important disclaimer

This calculator is an illustrative planning tool. Inputs and the base-case resale figure are estimates provided for discussion and are not appraisals, forecasts or guarantees. Construction costs, timelines and market values vary. This is not investment, tax or legal advice. Conduct your own due diligence and consult qualified professionals before purchasing.

Like what the numbers show?

Request pricing, the survey and the full information package.

Inquire Now
✉ Inquire