MV0 = NOI/(r-g) = NOI/R0
R0 = NOI/MV0
r = R0 + g
| Property type | Net operating income (NOI) | Growth rate(g) | Property value(MV0) | Capitalization rate(R0) | Discount rate(r) |
| Office building | $600,000 | 3% | $8,000,000 | 7.5% (*1) | 7.5%+3% = 10.5% |
| Warehouse | $600,000 | 5% | $10,000,000 | 6% (*2) | 6%+5% = 11% |
| Hotel | $900,000 | 7% | $9,000,000 | 10% (*3) | 10%+7% = 17% |
(*1) $600,000/$8,000,000 = 7.5%
(*2) $600,000/$10,000,000 = 6%
(*3) $900,000/$9,000,000 = 10%
0 comments:
Post a Comment