Coming Soon: Full Interactive Access

The Syndication Calculator

See how lead investors configure fractional deals — from property details and season tiers to staged sale rounds and governance. Log in for full interactive access.

Get Early Access
1Property

Property Details & Equity Split

Start with the asset: name, location, estimated value, and how much equity the lead investor retains vs. syndicates to co-owners.

  • Six Mexican regions with demand-adjusted pricing
  • Adjustable retained equity (10%–90%)
  • Raffle or fixed-week usage model selection
Property Details

Property Name

Casa del Mar

Estimated Value

$5,000,000 USD

Region

Riviera MayaLos CabosValle de BravoSan MiguelTulumPuerto Vallarta

Equity Split

75% Retained25% Syndicated
2Tiers

Season Tiers & Pricing

Create demand-based tiers — peak, shoulder, and value seasons — with custom pricing and investor perks per tier.

  • 52-week calendar mapped to demand levels
  • Auto-suggested pricing from demand multipliers
  • Custom perks like priority booking and governance votes
Peak Season16 wks$72,000
Shoulder20 wks$54,000
Low Season16 wks$38,000
PeakShoulderLow
Pool AccessConciergePriority Check-in
3Rounds

Staged Sale Rounds

Configure sequential sale rounds with early-bird discounts, tier access controls, and capacity limits per round.

  • Price modifiers from 0.5x to 2.0x
  • Per-round tier access restrictions
  • Founder badges, price locks, and referral perks
1Early Bird0.85x(-15%)8 fractions
2Standard1.0x(at par)15 fractions
3Final Close1.2x(+20%)12 fractions

Price Modifier

0.5x2.0x

Tier Access

Peak Season$61,200
Shoulder Season$45,900
Low Season
4Governance

Governance & Operations

Set operating costs, reserve funds, service levels, voting models, and shared amenities for the co-ownership group.

  • Proportional or equal voting models
  • Basic, standard, or premium service tiers
  • Configurable reserve fund percentage

Service Level

Basic\u2022 Maintenance\u2022 Cleaning
Standard\u2022 Maintenance\u2022 Concierge
Premium\u2022 Maintenance\u2022 Full-service

Voting Model

ProportionalEqual Weight

Reserve Fund — 15%

Shared Amenities

Pool\u00d7Gym\u00d7Parking\u00d7+ Add
5Review

Deal Review & Pro Forma

Review the complete deal configuration, inspect pro forma projections, and generate a shareable investor-ready deal page.

  • Full deal summary with all parameters
  • Pro forma financial projections
  • One-click shareable deal page URL
Property Overview
Property NameCasa del Mar
Estimated Value$5,000,000
RegionRiviera Maya
Pro Forma Summary
Total Fractions35
Avg. Price$107,143
Projected Yield8.2%
Copy LinkGenerate Preview

Sample Pro Forma

Pre-computed projections from a Riviera Maya beachfront archetype — the same numbers the interactive calculator generates in real time.

Property Name

Beachfront Villa, Riviera Maya

Total Asset Value

$5,000,000

Retained Equity

25%

Syndicated Equity

75%

Syndicated Value

$3,750,000

Tier Count

3 tiers

Total Weeks

52 weeks

Round Count

3 rounds

Total Capacity

35 fractions

Usage Model

Randomized Raffle

Ready to Build Your Own Deal?

Sign up for early access to the full interactive Syndication Calculator — configure your property, set your tiers, and generate a shareable deal page.