Income + appreciation
Two potential ways your investment can grow.
The current Vairt underwriting combines potential hotel cash flow with a long-term property appreciation strategy. We show the two components separately so investors can distinguish property-level appreciation from their own potential return.
Target annual rental income7%–9%*
Target distributionsMonthly*
Current project investment$4.33M
Modeled year-5 sale value$8.70M*
01
Monthly Income Potential
Target rental-income range with monthly distribution frequency. Actual distributable cash can be lower or zero.
02
Property Appreciation Potential
The current underwriting models the project from $4.331M total investment to an $8.7M sale value after the five-year target hold.
03
Illustrative Investor ROI
Illustrative cumulative return using the current 50/50 appreciation-profit split plus five years of 7%–9% target rental income, before taxes and subject to the final waterfall and fees.
Important distinction: ~101% is the modeled appreciation of the property/project value, not the investor's ROI. The ~78%–88% investor-return illustration combines approximately 43.4% modeled appreciation profit attributable to investors under the currently stated 50/50 profit split with a simple 35%–45% cumulative rental-income target over five years. It assumes the rental target is achieved each year and does not compound distributions. These figures are illustrative, are not guaranteed, and must be reconciled with the final offering documents, fees, reserves, operating results and distribution waterfall.