Return Projections

Model your potential returns across different market scenarios

Use this calculator to explore potential returns based on your investment amount and hold period. Three scenarios — Conservative, Base Case, and Optimistic — model different occupancy rates, rent growth, and property appreciation to give you a realistic range of outcomes.

Projection Parameters

$

Typical investor check size: $50,000

Conservative

85% occupancy0% rent growth5% appreciation
Annual Cash Yield6.80%
Total Cash Distributions$6,800.00
Appreciation10.00%
Total Appreciation Gain$5,000.00
Total Return$11,800.00
Total Return %23.60%
Annualized Return11.18%

Base Case

93% occupancy2% rent growth12% appreciation
Annual Cash Yield7.59%
Total Cash Distributions$7,588.80
Appreciation24.00%
Total Appreciation Gain$12,000.00
Total Return$19,588.80
Total Return %39.18%
Annualized Return17.97%

Optimistic

97% occupancy4% rent growth20% appreciation
Annual Cash Yield8.07%
Total Cash Distributions$8,070.40
Appreciation40.00%
Total Appreciation Gain$20,000.00
Total Return$28,070.40
Total Return %56.14%
Annualized Return24.96%

Loading server projections...

Assumptions & Disclosures

These projections are based on modeled assumptions and are provided for informational purposes only. They do not constitute a guarantee of future performance, an offer to sell, or a solicitation to purchase any interest in the pilot program or any SPV.

Cash yield estimates are derived from assumed occupancy rates, base Net Operating Income (NOI) rates of 8%, and projected rent growth over the holding period. Appreciation estimates reflect assumed annual property value increases based on comparable market data.

Actual results may differ materially from these projections due to market conditions, tenant performance, maintenance costs, interest rate changes, regulatory actions, and other factors beyond the control of the fund manager. Past performance is not indicative of future results.

Investors should review the complete offering memorandum, operating agreement, and risk disclosures before making any investment decision. All investments carry risk, including the potential loss of principal.

Axiom Protocol. Arbitrum One (Chain ID: 42161).

This platform does not provide investment advice. All participation carries risk of loss.