Business Model

Regenerative Is Profitable

$15.9M capital raise targeting 26.02% IRR with a 2.449x equity multiple over a 5-10 year term. Four diversified revenue streams. Conservation-forward design that improves - not compromises - returns.

For verified accredited investors only. Projected returns are forward-looking and not guaranteed. Nothing here is an offer of securities.

0%
Projected IRR
0x
Equity Multiple
$0M
10-Year Revenue
$0M
10-Year EBITDA
Revenue Streams

Four Diversified Income Sources

Revenue is not dependent on any single source. Residential sales drive the majority, with rental income, lot sales, and commercial leasing providing recurring and supplementary streams.

Unit Economics

Product Mix & Pricing

TypeUnitsAvg PriceAvg SFTotal Revenue
Single-Family Homes (standard)90$950K2,111 SF$85.5M
Luxury Estate Homes10$2520K4,200 SF$25.2M
Condominiums (for sale)200$399K888 SF$79.9M
Rental Condominiums75$90/night997 SF—
Micro Villas (for sale)60$142K324 SF$8.5M
Regen Villas, Domes & Glamping60$200/night249 SF$41.5M
Retreat & Event Center1$4,000/night6,000 SF—
Residential Lots100$150K—$15.0M
10-Year Projection

Revenue & EBITDA

Yr 1
$0M
-$14M
Yr 2
$17M
$8M
Yr 3
$10M
$8M
Yr 4
$5M
$2M
Yr 5
$5M
$3M
Yr 6
$5M
$3M
Yr 7
$5M
$3M
Yr 8
$5M
$3M
Yr 9
$6M
$4M
Yr 10
$6M
$4M
Revenue
EBITDA

Complete Financial Model

View the complete 10-year financial model with detailed assumptions in the Data Room

$15.9M Capital Raise

Use of Funds

Investor Returns

Waterfall Distribution

LP-favorable structure with IRR-based tier progression. Investors recover their capital first, with 100% of distributions going to the equity class until capital and the 10% preferred return are repaid.

Take the Next Step

Join the $15.9M Capital Raise

Accredited investors are invited to participate in a generational opportunity - regenerative development with institutional-grade returns.

For verified accredited investors only. Projected returns are forward-looking and not guaranteed. Nothing here is an offer of securities.