Default
Score model

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

Sign in to save models →
Sign in

Elevation Vero Beach SA, LLC

Sponsored by Vero Beach Manager, LLC·

Self-Storage Real Estate (Riverside Self Storage, Vero Beach, FL)· Equity· LLC · 4 classes· ● High· PPM v1· Updated 25d ago
3 data notes
Unusual structureUnusual structureUnusual structure
Run the numbers
Composite
55.5
median 57 2
Pref Return
8%
median 8.0% +0.0%
LP Take (Base)
85.9%
median 100.0% 14.1%
GP Commit
0.0%
median 0.0% +0.0%
Min Investment
$50K
ticket size
Offering Size
$12M
target raise
Cascade · Distributions

Where each dollar goes

$875K
LP $603K · Fees $71K · GP $201K
GROSS PROCEEDS$875KGPFFees to Manager$71,250 · 8.1% of grossGPT125% of Operating Cash Flow t…$200,938 · 23.0% of grossresidual $603K
Standard scenario · $500K equity · 5y hold · 1.75× exitRun your own cascade →
Class structure · 4 classes· viewing as Manager Interest

How Elevation Vero Beach SA, LLC divides the cap table

The cascade above is filtered to Manager Interest. Reset to blended view.

Deal diligence8 findings · worst critical

Automated checks across the fund's extracted PPM. Every finding is shown with the evidence it's based on — proven numbers or a verbatim quote and page.

Waterfall structure

Structural checks run against Elevation Vero Beach SA, LLC's extracted waterfall. Each is a deterministic test — the numbers shown are proven from the PPM, not estimated.

All Distributions tier 2 over-allocates: shares sum to 200%, not 100%

Critical
First, to the holders of Class A Units pro rata in proportion to their respective unpaid Class A Unit Preferred Returns, until they have received their full unpaid Class A Unit Preferred Returns
PPM p.1195% confidence

All Distributions tier 5 over-allocates: shares sum to 200%, not 100%

Critical
Second, to the holders of Class A Units and Class C Units pro rata in proportion to, and to the extent of, in the case of the Class A Unit holders, their unreturned capital contributions
PPM p.1195% confidence

Residual split allocates 75%, not 100% (LP 50% + GP 25%)

High
95% confidence

Disposition Fee (1%) is taken above the waterfall

Medium

A performance- or transaction-linked fee paid above the waterfall reaches the GP before the LP's distribution priorities run, eroding the pool the pref + return-of-capital draw from. Routine asset-management fees above the line are normal; a disposition/promote-flavored fee there is a leak worth pricing.

Upon the sale of the Property, the Manager or an Affiliate of the Manager may receive a disposition fee equal to 1% of the sale price of the Property.
PPM p.1485% confidence

No clawback provision — promote paid is not trued-up to the LP at wind-down

Low

The fund pays the GP carried interest but has no clawback. If interim distributions over-pay promote relative to lifetime results, the LP cannot recover the difference. Common in real-estate funds, but worth confirming against the distribution timing.

80% confidence

Diligence gaps

Questions a standard diligence questionnaire would ask that the PPM leaves unanswered.

DDQ gap: Does the fund engage an independent auditor?

High

The offering documents don't answer a standard institutional DDQ question (Governance). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: Does the fund use a third-party fund administrator?

Medium

The offering documents don't answer a standard institutional DDQ question (Governance). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ gap: What is the GP's capital commitment (skin in the game)?

Medium

The offering documents don't answer a standard institutional DDQ question (Economics). An allocator will ask this directly — the GP should be ready with an answer.

90% confidence

DDQ readiness

How much of a standard institutional due-diligence questionnaire this fund's offering documents answer out of the box. Gaps are questions an allocator will ask directly.

77%
Coverage
10 answered0 partial3 gaps13 questions
Economics
  • What is the preferred return (hurdle) rate offered to LPs?Preferred return of 8%.Answered
  • What is the LP/GP carried-interest split above the preferred return?50% LP / 25% GP residual split.Answered
  • Is there a GP catch-up, and at what rate?No GP catch-up.Answered
  • Does the fund have a GP clawback provision?No clawback provision disclosed.Answered
  • What is the GP's capital commitment (skin in the game)?Gap
Structure
  • What distribution-waterfall structure does the fund use?Waterfall type: Tiered with stepped pref (5%-8%) for first 7 years; Class C 25% on residual; tiered class structure with Special Reserve mechanism.Answered
  • What is the fund's investment strategy / asset class?Equity · Self-Storage Real Estate (Riverside Self Storage, Vero Beach, FL)Answered
  • What is the fund's vintage year?Vintage 2023.Answered
  • What is the target offering size?Target offering of $12,000,000.Answered
  • What is the minimum LP investment?Minimum investment of $50,000.Answered
Fees & Expenses
  • Is the fund's fee schedule disclosed (management fee, etc.)?5 fee line item(s) extracted from the offering documents.Answered
Governance
  • Does the fund engage an independent auditor?Gap
  • Does the fund use a third-party fund administrator?Gap

Fee scheduletaken before LP distributions

Total load 12.00%
Fee
Trigger
Basis
Rate
One-time at Closing
Aggregate Capital Contributions
1.00%
Ongoing
Gross Revenues
5.00%
On improvements/repairs
Cost of Improvements
5.00%
At sale of Property
Sale Price
1.00%
Per-Investor Documentation Fee
At Closing
$350 per investor
0.00%

Service providers2 gaps

Legal Counsel
OK
Honigman LLP
Honigman LLP will act as counsel to the Manager and the Company in connection with the formation of the Company and the securities offered
Auditor
Gap
Not disclosed
Audit intent not stated in PPM. Ask the sponsor: will the fund be audited, by whom, and on what frequency?
Fund Administrator
Gap
Not disclosed
No third-party fund administrator referenced. Manager likely handles admin internally — common for <$10M raises but reduces independence.
Placement Agent
OK
No placement agent engaged
No placement agent engaged. Direct placement by Manager — no placement fees eat your invested capital.

Community threads0 active

What allocators are saying. Diligence notes, open questions, attached scenarios.

No threads yet. Be the first →

Reviews

No reviews yet

Be the first allocator to leave a take.