Funds
Sponsors
Providers
Leaderboard
Community
Pricing
Search
Sign in
Create account
Sign in
Funds
Sponsors
Providers
Leaderboard
Community
Pricing
Fund universe
Fund · Sponsor
Asset class
Strategy
Vintage
Composite
Funds
Sponsors
Providers
Leaderboard
Community
Pricing
Search
Sign in
Create account
Sign in
Funds
Sponsors
Providers
Leaderboard
Community
RUNNING THE NUMBERS ON
American Hospitality Properties REIT II, Inc.
· Phoenix American Hospitality, LLC
← Back to fund
LP IRR
23.4%
annualized
LP Multiple
2.86×
$1M
LP Take
95.3%
of gross proceeds
GP Take
4.7%
incl. fees
Fee Drag
4.7%
$70K
Dollar split
Where your dollar goes
Every dollar of gross proceeds traced through the waterfall at the current exit.
Total gross proceeds
$1,500,000
LP · 95.3%
$1M
Limited Partners
Fees to Manager
GP Promote
Cascade · Distributions
Where each dollar goes
$2M
LP $1M · Fees $70K · GP $0
⏸
?
GROSS PROCEEDS
$2M
GP
F
Fees to Manager
$70,000
· 4.7% of gross
LP
T1
Return of Capital
$500,000
· 33.3% of gross
LP
LP
T4
Residual Split (100% / 0%)
· 62.0%
Limited Partners
· $930K
General Partner
· $0
$
pool fully distributed
LP
Fees
GP
hover a tier for the formula · click to pin
Tier-by-tier trace
Same numbers, tabular. Click to expand.
▾
Distributions
T1
Return of Capital
Limited Partners
$500K
T4
Residual Split (100% / 0%)
Limited Partners
$930K
T4
Residual Split (100% / 0%)
General Partner
$0
↺ Reset
⇅ Compare
🔗 Quick link
☆ Save scenario
Pricing
