← Back to Explore
    NoteActive

    Stress test scenarios

    Downside and upside operating scenarios with resulting NOI, cashflow, and DSCR impacts under changing demand assumptions.

    EntrepreneurBuilder
    content:projects-sourcedatasetreal-estate

    Metadata

    Type
    Note
    Entity Type
    Standard
    Status
    Active

    Links

    Open /node/5505

    Notes

    Source Summary

    Case,Occupancy %,ADR ($),Gross revenue ($),NOI (before debt) ($),Cash flow after debt ($),DSCR Base (Yr1),0. 33,275,33123.

    Imported Context

    Case,Occupancy %,ADR ($),Gross revenue ($),NOI (before debt) ($),Cash flow after debt ($),DSCR Base (Yr1),0.33,275,33123.75,14541.1875,-3608.7141889532213,0.8011716949877677 Soft demand,0.25,260,23725.0,6552.25,-11597.651688953221,0.36100746507007087 Recession,0.2,250,18250.0,1898.5,-16251.401688953221,0.10460111754519891 Strong execution,0.4,300,43800.0,23616.0,5466.098311046779,1.301164072661268

    Provenance

    • Source file: tmp/projects/Masthope/05_Stress_Test_Scenarios.csv
    • Source URL: tmp/projects/Masthope/05_Stress_Test_Scenarios.csv

    Source Extracts

    • excerpt-1
      Case,Occupancy %,ADR ($),Gross revenue ($),NOI (before debt) ($),Cash flow after debt ($),DSCR Base (Yr1),0.33,275,33123.75,14541.1875,-3608.7141889532213,0.8011716949877677 Soft demand,0.25,260,23725.0,6552.25,-11597.651688953221,0.36100746507007087 Recession,0.2,250,18250.0,1898.5,-16251.401688953221,0.10460111754519891 Strong execution,0.4,300,43800.0,23616.0,5466.098311046779,1.301164072661268
      Path: tmp/projects/Masthope/05_Stress_Test_Scenarios.csv