Margin of Safety vs Comps
How far ADR can fall before each return threshold breaks, overlaid against the comp set distribution. Toggle categories to refine the comp lens.
Break-even ADRs
Sensitivity Analysis
Tornado diagram: which inputs drive Levered IRR variance most. 2D heatmap: ADR × OCC.
Tornado (±10% on each input → Levered IRR)
ADR × Occupancy → Levered IRR
10-Year P&L
Revenue, OPEX, NOI, and CFADS by year. Hover for breakdown.
Comp Set
31 properties from comps-research-expanded.md. Use filters to refine the histogram.
Development Budget
Editable hard cost line items. Subtotals + soft costs auto-recalc.
After-Tax Returns
100% bonus depreciation Y1 + taxable exit Y10. Edit tax rates below.
Saved Scenarios
Compare side-by-side. Load to make a scenario the current edit set.
Model validated 100% against Python proforma source of truth (May 14 2026). Scenarios saved in browser localStorage.