Real Estate Development Financial Model
Development Financial Models for Real Estate Professionals
TILT Analytics delivers the best Real Estate Development Model in the industry, with peerless functionality and capability, more and better report outputs than you will find anywhere, and categorized, hyperlinked inputs on one sheet for ease of use.
Development Pro Forma Model Ready to be Used for Due Diligence on Any Property Type
Residential | Commercial | Hotel
Your model can be any combination of Residential and/or Commercial and/or Hotel.
Multifamily | Land |
Mixed Use | Industrial |
Condo | Retail |
Apartment | Office |
Single Family Home | Self Storage |
Townhome | Hotel |
Student Housing | Senior Housing |
Affordable Housing | Warehouse |
Model Walkthrough
In Depth Look at Our Model
This video is an in depth walkthrough of the Development model. This example is a Mixed Use Residential/Commercial, but the model can be any combination of Residential and/or Commercial and/or Hotel.
Professional Output Sheets
Pictures showcase some of the available 50+ output sheets, each of which is for a particular purpose, and you can toggle which sheets are shown/hidden.
Real Estate Development Model Excel Functionality
Base Functionality
Sensitivity Analysis
Model automatically does several “what-if” analysis, such as different exit years, rents, operating expenses, hard costs, and more.
Inputs All on One Page
All inputs are displayed on a single, easy-to-navigate page, clearly categorized and hyperlinked for quick access.
Year-by-Year Inflation Inputs
Incorporate year-by-year inflation inputs for rents and operating expenses.
Land Lot Take-Down Schedule
Purchase large land lots in multiple transactions.
Vacancies, Concessions, and Bad Debt
Factor in occupancy losses, rent concessions, and bad debt year by year.
Mezz Debt and Grants
Utilize other sources of financing alongside the construction loan.
Land Loan Prior to Construction Loan
Functionality for separate loans for the land purchase and the construction.
Multiple Methods for Equity Distributions
Utilize multiple equity distribution methods, including IRR waterfall, GP catch-up, fixed percentage, and more, for flexible profit-sharing structures.
Equity Recognition for Non-Cash Contributions
Acknowledge equity for non-cash contributions, such as land, to specific LP or GP partners.
Refinance Loans
Provides %LTV requirements, cash-in-pocket calculations, and multiple input options (eg., %LTV, DSCR target)
Land Parcels with Acreage
Model is set up to function with land plots or development pads based on acreage or land sqft.
Untrended/Stabilized Analysis
Understand how much of your project returns are based on inflationary assumptions.
Print-Ready Output Sheets
Generate professional, print-ready reports that summarize key data, financial projections, and performance metrics for easy presentation and analysis.
Link Soft Costs to Development Phases
Assign soft costs to specific development phases. If project timing changes, soft costs timing automatically updates to reflect new schedules.
Present P&Ls Based on Calendar Year or Operating Year
Easily toggle to show income statements based on either calendar year or operating year.
Other Revenues
Capture other revenues like recurring fees (eg., pet fees) and one-time fees (eg., application fee).
Smart Uses and Sources
Unlike traditional models that sum uses and sources totals, our model understands the timing and availability of uses and sources in each month.
Customize Development Phases Timing
Capacity for 20 different development phases in series or in parallel, to which you can tie to project costs.
Show Only Rows/Columns with Data
With a simple button click, automatically display only the rows containing non-zero values, streamlining your output sheets.
Model User Input Error Check
Automatically detects common input errors and alerts users with clearly labeled warnings.
Capacity for Many Unit Types
Support 20 commercial and 40 residential unit types with unlimited units per type.
50+ Output Sheets
The most comprehensive model available. Each output sheet showcases an important piece of the story; easily choose the ones you think are key to your presentation by using the hyperlinked table of contents.
Various Ways of Inputting Revenues, OPEX, & Hard Costs
Choose method of input for revenue, OPEX, and hard costs (eg., per sqft, per unit, per acre, revenue percentages, unit-specific calculations)
Percentage-Based Developer Fees
Apply percentage-based developer fees to the GP with flexible options tied to various cost bases.
Key Metrics Visible
Key Metrics are displayed throughout the inputs page for easy project monitoring.
Capacity for Multiple LPs and GPs
Support up to 6 individual limited partners (LPs) and 6 general partners (GPs) for detailed partnership structuring.
Lease Up Units Separately
Manage lease-up schedules separately for each unit type to optimize occupancy planning.
Construction Loan Interest Rate Options
Set construction loan interest rates as fixed or tied to projection curves for adaptable financial modeling.
Toggle on LP vs. GP Timing
Toggle to have LP/GP money come in simultaneously or not, or to payout return of capital simultaneously or not.
Automatic & Accurate Construction Loan Interest Calculation
Automatically calculates construction loan interest without circular references or having to enable iterative calculations.
Commercial Triple Net Functionality
Matches NNN expenses with NNN tenants and understands there is no reimbursement with vacancy.
Hotel Cash Flow Forecasting Methods
Offers flexible input options including % of rooms revenue, per occupied room, per available room, and $ inputs amounts to make populating assumptions easy.
Residential Property Tax Abatement
Year by year tax abatement offsets with valuation adjustment at exit.
Show/Hide Output Sheets
Easy toggle to show the output sheets you want to see and hide the ones you don’t.
Optional Additional Functionality
Any Combo of Residential, Commercial, and/or Hotel
Support any combination of residential, and/or commercial, and/or hotel segments so model has the functionality you need.
Multi-Date Exit Functionality
Enable multi-date exit functionality, allowing for the sale of different units at various dates over time.
CPACE or TIF
Include functionality for CPACE (Commercial Property Assessed Clean Energy) and TIF (Tax Increment Financing) to integrate sustainable financing and local economic development incentives into project models.
Complex Mezz Debt Features
Incorporate complex mezzanine debt features, including flexible payback options, to structure tailored financing solutions for projects.
Alternative Loan/Other Source of Capital
If your capital stack isn’t covered with land loan, construction loan, mezz debt, grants, etc., model has capacity for an alternative source of funding.
Low Income Housing Tax Credits (LIHTC)
Incorporate Low Income Housing Tax Credits (LIHTC) with a %QRE federal and state tax credits sold to purchaser for development cash in capital stack.
Model & Project Assistance
Free
After purchase, if you have any specific technical questions on how to use the model, no problem. Just send us an email; we’re here to help.
Hourly Project Assistance
Populate & Analyze
We work as team members with many of our clients to model their projects and analyze results so they can focus on deals.
Customize Model Functionality
Discuss customizations and time/cost needed to complete.
How to Order
Let’s discuss your project requirements so we can prepare the model with the functionality you need. Cost depends on number of property types and optional functional upgrades.
The process is easy. We send an order form, let us know your preferred payment method, and we send the model as a downloadable desktop excel file.