626 Lynnway · Micro Edge Data Center (MEDC) Conversion Case
626 Lynnway: Landlord Model
Capex, landlord rent, revenue, cost and profit for the 626 Lynnway MEDC conversion case on one page. Edit the inputs on the left and every figure updates.
The same drivers and data as the Conversion case in Advanced Analysis, in one column.
Cumulative cash position
Landlord cash position by month, nominal and undiscounted. Capex is spent phase by phase, revenue ramps with each phase, and NNN recovers most opex, including the guard, once stabilised.
Landlord CapEx breakdown
Click a phase amount for its line items (see Assumptions §3).