Prepared with
Slick City Action Park · Development

Slick City × Haven Ballpark

See what your project could look like with Haven.

Inputs

Site inputs

Pricing inputs

Tonnage note

Indicative HVAC: tons.

Cost lines$ per unit · lump sums qty 1

LinePaid byIncludeQtyUnitRateCostNote
More actions

Outputs

Subtotals by category
CategoryPriced costUnpriced rowsShare

Investment, rent and coverage

Haven investment (priced)
Haven cost per building SF
Annual base rent at capMonthly · per SF
Combined project cost (priced)Tenant · rows unpriced
EBITDAR (sales × margin)
Coverage EBITDAR / rent (target 2.00x)
Rent / sales

Charts

Cost by category
Who pays
Coverage and rent / sales tests
Annual rent by cap rate

Compare modelsYour saved models, kept in this browser only

Save and print

Saved models