Waterfalls
Default
Score model

Pick how composites are weighted for you. Affects every score across the app.

Sign in to save models →
Sign in
Running the numbers on
American Hospitality Properties REIT, Inc.· Phoenix American Hospitality, LLC
Back to fund
LP IRRⓘ
12.9%
annualized
LP Multipleⓘ
1.83×
$918K
LP Takeⓘ
91.8%
of gross proceeds
GP Takeⓘ
8.3%
incl. fees
Fee Dragⓘ
8.3%
$83K
Dollar split

Where your dollar goes

Every dollar of gross proceeds traced through the waterfall at the current exit.

Total gross proceeds$1,000,000
LP · 91.8%$918K
Fees · 8.3%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$1M
LP $918K · Fees $83K · GP $0
GROSS PROCEEDS$1MGPFFees to Manager$82,500 · 8.3% of grossLPT1Return of Capital$500,000 · 50.0% of grossLPGPT4Residual Split (100% / 0%) · 41.8%Limited Partners · $418KGeneral Partner · $0$pool fully distributed
LPFeesGPhover 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
$418K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare