Senior housing development and lease-up calculator
absorption_calcRuns the Absorption development calculator on your inputs: total cost (land, hard, soft, construction interest, HUD fees), stabilized NOI, yield on cost and value, HUD 232 new construction loan (lowest of 90% of cost, the loan-to-value limit and 1.45x coverage), month-by-month lease-up to breakeven and stabilization, operating deficit and working capital escrows, and the equity left to fund. Unset inputs use the calculator page's example values.
Input Schema
| Name | Required | Description | Default |
|---|---|---|---|
| land | No | Land cost, dollars. | |
| units | No | Units or beds. | |
| nonprofit | No | Nonprofit borrower with an operating track record (higher loan-to-value limit). | |
| cap_rate_pct | No | Cap rate on stabilized NOI, % (your assumption). | |
| building_type | No | Assisted living or memory care, or skilled nursing (sets the HUD loan-to-value limit). | assisted_living |
| soft_cost_pct | No | Soft costs as % of hard cost. | |
| average_drawn_pct | No | Average share of the loan drawn during construction, % (for interest carry). | |
| hud_note_rate_pct | No | HUD 232 note rate, %. | |
| hard_cost_per_unit | No | Hard cost per unit, dollars (your contractor's number; no public benchmark exists). | |
| move_ins_per_month | No | Net move-ins per month. | |
| construction_months | No | Construction period, months. | |
| occupied_at_opening | No | Occupied units at opening. | |
| fixed_cost_per_month | No | Fixed operating cost per month (staff, utilities, overhead carried from day one), dollars. | |
| construction_rate_pct | No | Construction loan interest rate, %. | |
| monthly_revenue_per_unit | No | Monthly revenue per occupied unit, dollars. | |
| stabilized_occupancy_pct | No | Stabilized occupancy, %. | |
| variable_cost_per_unit_month | No | Variable cost per occupied unit per month, dollars. |