65 key Luxury Tent Resort

• Feasibility only

• Created a seasonal model that reflected a monthly change in operations

• Allowed for a full development budget and robust P&L including staffing, activities, retail, events, and operations inputs

• Included financing assumptions for both development and operations

• Underwrote a payout scenario that included a landowner, 3 tiers of distributions, and an LP/GP partnership