Yield
Project the return on your capital.
Adjust capital, hold period, risk profile, and Operate uplift. See a scenario for cash distributions, terminal value, return multiple, IRR, and payback.
Deal inputs
Capital deployed$1.5M
Hold period36 mo
Operate uplift+25%
Entry multiple3.0x
Structure
Risk profile
Distribution rate75%
% of annual SDE paid to investorsTax rate25%
Mgmt fee2%/yr
Return1.5x17% IRR
Payback> holdNot within hold
Proceeds$2.2M$696K net
Yield22%Cash-on-cash
Annual cash flow
Sensitivity: operate lift → return
ScenarioIRRMultiple
Operate lift -10pts15%1.4x
Operate lift as set17%1.5x
Operate lift +10pts20%1.5x
Assumptions
Model your real deal →Entry multiple3.0x SDE (input — default 3x)
Exit multiple3.1x SDE — balanced re-rating
Distribution rate75% of SDE paid out annually
Operate lift realization70% of modeled lift realized over hold
Tax drag25% applied to distributions and terminal sale
Management fee2.0% of capital per year (asset admin + reporting)
A planning model, not an offer, guarantee, or investment recommendation. IRR is modeled from assumptions; actual results depend on deal terms, leverage, timing, and market conditions.