Financial analysis tool
Investment Simulator
Annual yield - 5-year projection - Real IRR
$
%
Exclusive Founding Partner
Previous scenario
Simple Performance
4% per annum on invested capital
Profit year 1
— —
Current scenario
Composite Performance
9% on capital base - 4 sources
Profit year 1
— —
Breakdown of sources (capital base)
4%Vacation rentals-
1%Rental of premises-
3%Services and amenities-
1%Extras-
* Profit calculated for the first year of operation of the hotel.
Additional gain - current scheme (year 1)
-
more performance in the first year
-
more profitable
Analysis a 5 Years
Real IRR - NPV = 0
Annual IRR - Previous Scenario
-
Accumulated income.
-
Assets year 5
-
Annual IRR - Current Scenario
-
Accumulated income.
-
Assets year 5
-
Cash flow per year
Previous
Current
Δ
| Year | Valued capital | Previous flow | Current flow | Difference |
|---|
Comparative flows by year
Previous
Current
Additional gain - Equity Year 5
-
vs. previous scenario
-
Previous IRR
-
Return / inv.
Investment Notice
Informative note: This information is strictly informative and referential. It does not include opinions, arguments or convincing strategies, and has no contractual or legal value.
Risks: All investments involve inherent risks. Projected returns are not a guarantee of future results. Vista Capital Group recommends consulting with a certified financial advisor before making any investment decision. IRR, equity and cash flow projections are estimates subject to change due to economic, market and regulatory conditions.
ES_MX 
EN