Space & Revenue Parameters
Exit Net Initial Yield (%)4.25%
Max Residual Land Value
€1,648,277
€471 / sqm plot
Gross Development Value (GDV)
€28,934,400
€5,167 / sqm NLA (22x rent)
Residual Land Value Corridor
Net Land PriceBear
€0
GDV: €25,888,674
Base Case
€1,648,277
GDV: €28,934,400
Bull
€7,559,652
GDV: €32,792,320
Methodology & Valuation Standards
How does Residual Land Valuation work?
From the Gross Development Value (GDV), all development costs (hard costs DIN 276, soft costs, interim finance interest, and target developer profit margin) are deducted. The remaining balance represents the maximum viable land purchase price.
What is DIN 276 relevance?
DIN 276 standardizes building construction costs from cost groups 100 to 700 and serves as the institutional foundation for bank financing and developer credit approvals.
Structuring a large-scale real estate development or requiring an independent feasibility audit?Request Feasibility Audit