Sensitivity
Parking Cost & Equity Percentage Sensitivity to Parking Cost & Equity Percentage
Parking has minimal impact on IRR, while equity percentage has a large impact.
0
50
100
150
200
40.00% 45.00% 47.00% 49.00% 51.00%
19.80% 19.80% 19.80% 19.80% 19.80% 19.00% 19.00% 19.00% 19.00% 19.10% 18.70% 18.70% 18.80% 18.80% 18.80% 18.50% 18.50% 18.50% 18.50% 18.50% 18.20% 18.20% 18.20% 18.20% 18.20%
Building Opex
Building opex/sq ft and yearly growth has minimal impact on IRR
Opex ($/sqft) & Opex Growth (YoY)
$0.08 $0.14 3.00% 19.79% 19.77% 19.75% 19.73% 19.71% 3.50% 19.79% 19.77% 19.74% 19.72% 19.70% 4.00% 19.79% 19.76% 19.74% 19.72% 19.69% 4.50% 19.78% 19.76% 19.73% 19.71% 19.68% 5.00% 19.78% 19.75% 19.73% 19.70% 19.68% $0.10 $0.11 $0.13
Made with FlippingBook Online newsletter maker