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ⓘ
23.1%
annualized
LP Multipleⓘ
2.83×
$1M
LP Takeⓘ
94.2%
of gross proceeds
GP Takeⓘ
5.8%
incl. fees
Fee Dragⓘ
5.8%
$88K
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 · 94.2%$1M
Fees · 5.8%
Limited PartnersFees to ManagerGP Promote
Cascade · Distributions

Where each dollar goes

$2M
LP $1M · Fees $88K · GP $0
GROSS PROCEEDS$2MGPFFees to Manager$87,500 · 5.8% of grossLPT1Return of Capital$500,000 · 33.3% of grossLPGPT4Residual Split (100% / 0%) · 60.8%Limited Partners · $913KGeneral 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
$913K
T4
Residual Split (100% / 0%)
General Partner
$0
Compare