Redevelopment Simulator

Simulate floor usage and renovation costs to optimize ROI & cash flow

Building Size: 50,000 sqft

10k500k

Renovation Cost/sqft: $300

Floor Usage Mix

Retail20%

Residential40%

Office30%

Vacant: 10%

40820.0%

ROI

40820.0%

Cap Rate

$510

Monthly Cash Flow

$15.0M

Total Investment

Total Annual Revenue$9420k

Operating Expenses (35%)$3297k

Net Operating Income$6123k/year

vacant 100%

vacant50,000 sqft

retail 20%

residential 40%

office 30%

retail10,000 sqft

residential20,000 sqft

office15,000 sqft

vacant5,000 sqft