Business Model
Regenerative Is Profitable
$12.5M capital raise targeting 37.12% IRR with a 4.42x equity multiple over a 5-10 year term. Four diversified revenue streams. Conservation-forward design that improves - not compromises - returns.
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
| Type | Units | Avg Price | Avg SF | Total Revenue |
|---|---|---|---|---|
| Single-Family Homes | 100 | $450K | 2,475 SF | $45.0M |
| Multifamily | 350 | $444K | 986 SF | $155.2M |
| Special Residential | 60 | $142K | 324 SF | $8.5M |
| Rental Multifamily | 75 | $90/night | 997 SF | $11.0M |
| Special Rental | 50 | $200/night | 236 SF | $23.0M |
| Event Center | 1 | $4,000/night | 6,000 SF | $9.0M |
| Lots | 100 | $250K | — | $25.0M |
10-Year Projection
Revenue & EBITDA
Yr 1
$0M
-$11M
Yr 2
$18M
$2M
Yr 3
$84M
$17M
Yr 4
$94M
$14M
Yr 5
$197M
$55M
Yr 6
$7M
$4M
Yr 7
$7M
$5M
Yr 8
$7M
$5M
Yr 9
$7M
$5M
Yr 10
$8M
$5M
Revenue
EBITDA
$12.5M Capital Raise
Use of Funds
Investor Returns
Waterfall Distribution
LP-favorable structure with IRR-based tier progression. Investors recover their capital first, with proceeds distributed 80/20 until principal is repaid.
Take the Next Step
Join the $12.5M Capital Raise
Accredited investors are invited to participate in a generational opportunity - regenerative development with institutional-grade returns.