{
  "x402Version": 2,
  "id": 54213,
  "slug": "54213",
  "resource": "https://financial-analyst.ai/hotel-dev/underwrite",
  "description": "Ground-up hotel development underwriting. Land + hard costs (S-curve draw) + soft costs + developer fee, funded by a construction loan (LTC) with capitalized interest, refinanced into a permanent loan sized on min(stabilized-value LTV, DSCR) at the CL term. Occupancy begins the month after construction; the hold is measured from construction end. Returns unlevered and levered project IRR and MOIC. Reconciled to a SHA-pinned Excel model — see /hotel-dev/reconciliation.",
  "type": "http",
  "serviceName": "Financial Analyst API",
  "resourceType": "Market Data",
  "accepts": [
    {
      "scheme": "exact",
      "network": "eip155:8453",
      "payTo": "0xDA158f96C7d02e787EC75858d108366BDa6aAeb3",
      "asset": "0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913",
      "amount": "2000000",
      "amountUsd": 2,
      "maxTimeoutSeconds": 300
    }
  ],
  "outputSchema": {
    "example": {
      "debt": {
        "construction_loan": 45192956,
        "perm_binding_constraint": "LTV",
        "perm_loan": 47304469
      },
      "exit": {
        "sale_price": 81910149
      },
      "summary": {
        "levered_irr": 0.1571,
        "levered_moic_net": 2,
        "total_equity": 24334668,
        "unlevered_irr": 0.1082,
        "unlevered_moic": 1.69
      }
    },
    "type": "json"
  },
  "extensions": {
    "bazaar": {
      "info": {
        "input": {
          "body": {
            "cl_term_months": 24,
            "construction_months": 18,
            "developer_fee_pct": 0.02,
            "exit_cap_rate": 0.075,
            "exit_costs_pct": 0.03,
            "hold_years": 5,
            "land_cost": 6695000,
            "num_keys": 100,
            "opex_pct": 0.35,
            "other_revenue_pct": 0.15,
            "perm_dscr_min": 1.25,
            "perm_ltv": 0.65,
            "perm_rate": 0.07,
            "perm_term_years": 25,
            "q1_adr": 195,
            "q1_occupancy": 0.55,
            "q2_adr": 260,
            "q2_occupancy": 0.69,
            "q3_adr": 375,
            "q3_occupancy": 0.85,
            "q4_adr": 310,
            "q4_occupancy": 0.59,
            "soft_costs": 4515000,
            "stabilized_cap_rate": 0.075,
            "start_date": "2026-01-01",
            "total_hard_costs": 51975000
          },
          "bodyType": "json",
          "method": "POST",
          "type": "http"
        },
        "output": {
          "example": {
            "debt": {
              "construction_loan": 45192956,
              "perm_binding_constraint": "LTV",
              "perm_loan": 47304469
            },
            "exit": {
              "sale_price": 81910149
            },
            "summary": {
              "levered_irr": 0.1571,
              "levered_moic_net": 2,
              "total_equity": 24334668,
              "unlevered_irr": 0.1082,
              "unlevered_moic": 1.69
            }
          },
          "type": "json"
        }
      },
      "schema": {
        "type": "object"
      }
    }
  },
  "tags": [
    "finance",
    "private-equity",
    "real-estate",
    "capital-markets",
    "bazaar"
  ],
  "sourceHost": "financial-analyst.ai",
  "lastUpdated": "2026-10-04T15:01:33.483Z",
  "quality": {
    "calls30d": 1,
    "uniquePayers30d": 1,
    "lastCalledAt": "2026-10-04T15:01:33.289Z"
  },
  "metadata": {
    "serviceName": "Financial Analyst API",
    "extensions": {
      "bazaar": {
        "info": {
          "input": {
            "body": {
              "cl_term_months": 24,
              "construction_months": 18,
              "developer_fee_pct": 0.02,
              "exit_cap_rate": 0.075,
              "exit_costs_pct": 0.03,
              "hold_years": 5,
              "land_cost": 6695000,
              "num_keys": 100,
              "opex_pct": 0.35,
              "other_revenue_pct": 0.15,
              "perm_dscr_min": 1.25,
              "perm_ltv": 0.65,
              "perm_rate": 0.07,
              "perm_term_years": 25,
              "q1_adr": 195,
              "q1_occupancy": 0.55,
              "q2_adr": 260,
              "q2_occupancy": 0.69,
              "q3_adr": 375,
              "q3_occupancy": 0.85,
              "q4_adr": 310,
              "q4_occupancy": 0.59,
              "soft_costs": 4515000,
              "stabilized_cap_rate": 0.075,
              "start_date": "2026-01-01",
              "total_hard_costs": 51975000
            },
            "bodyType": "json",
            "method": "POST",
            "type": "http"
          },
          "output": {
            "example": {
              "debt": {
                "construction_loan": 45192956,
                "perm_binding_constraint": "LTV",
                "perm_loan": 47304469
              },
              "exit": {
                "sale_price": 81910149
              },
              "summary": {
                "levered_irr": 0.1571,
                "levered_moic_net": 2,
                "total_equity": 24334668,
                "unlevered_irr": 0.1082,
                "unlevered_moic": 1.69
              }
            },
            "type": "json"
          }
        },
        "schema": {
          "type": "object"
        }
      }
    }
  },
  "liveness": {
    "reliability": null
  },
  "verified": false,
  "featured": false,
  "provider": {
    "host": "financial-analyst.ai",
    "manifest_name": "financial-analyst.ai",
    "source": "cdp-mirror",
    "source_manifest_url": "https://api.cdp.coinbase.com/platform/v2/x402/discovery/resources",
    "submitted_at": "2026-10-14T01:15:01.050Z"
  },
  "exampleResponse": {
    "debt": {
      "construction_loan": 45192956,
      "perm_binding_constraint": "LTV",
      "perm_loan": 47304469
    },
    "exit": {
      "sale_price": 81910149
    },
    "summary": {
      "levered_irr": 0.1571,
      "levered_moic_net": 2,
      "total_equity": 24334668,
      "unlevered_irr": 0.1082,
      "unlevered_moic": 1.69
    }
  }
}