Kupono Deck Flashcards
(26 cards)
What is the fund size?
132 dollhairs
What is the construction square footage cost?
$500 per square foot
Replay bid $428
What is the loan to cost (LTC) percentage on the construction loan?
B) Does this include the land value?
50%
YES
What is the average selling square footage price for the units on X1?
$2,300
What is the average selling square footage price for the units in X2?
$1,600
What is the peak capital for X2?
11 Million
What is the total land cost?
**Including Memberships**
53 million
Memberships are $75,000 each. We can get up to 165 memberships if decide to
15 for X1
150 for X2
What is the direct exit Cap Rate?
Direct Cap Rate is 4%
Residual Cap Rate is 6%
What does MOIC mean?
Multiple of Invested Capital
What does CAGR stand for and what does it mean?
Compounded Annual Growth Rate
How much is the reserve?
And what is it for?
12 million
Loan interest, taxes, X2,
How many acres is X1?
25 Acres
How many acres is X2?
17 acres
How many units can we put on X1?
150 Units
How many units can we put on X2?
150 Units
What is the zoning on X1?
R10
NOTE: Roughly 10 acres are zoned RR10 for the resort amenities.
What is the zoning for X2?
R10
How many Kukuiula memberships come with X1?
15
How many Kukuiula memberships come with X2?
Up to 150
What’s the total construction cost?
167 Million
What is the last year an investor can get the 10% basis adjustment on their capital gains tax?
Dec. 31, 2021???
What is the total Build Cost for X1?
167 Million
What is the all in cost for X1?
232 Million
How big of a construction loan are we going to get?
100 Million
