{"example":{"cl_advance_rate":0.65,"cl_origination_pct":0.005,"cl_rate":0.085,"cl_term_months":24,"construction_months":18,"developer_fee_pct":0.02,"exit_cap_rate":0.075,"exit_costs_pct":0.03,"hold_years":5.0,"land_cost":6695000,"num_keys":100,"opex_pct":0.35,"other_revenue_pct":0.15,"perm_dscr_min":1.25,"perm_io_months":0,"perm_ltv":0.65,"perm_origination_pct":0.005,"perm_rate":0.07,"perm_term_years":25,"q1_adr":195.0,"q1_occupancy":0.55,"q2_adr":260.0,"q2_occupancy":0.69,"q3_adr":375.0,"q3_occupancy":0.85,"q4_adr":310.0,"q4_occupancy":0.59,"revenue_escalator_pct":0.03,"soft_cost_months":3,"soft_costs":4515000,"stabilized_cap_rate":0.075,"start_date":"2026-01-01","total_hard_costs":51975000},"properties":{"start_date":{"description":"Land closing / construction start date YYYY-MM-DD","title":"Start Date","type":"string"},"hold_years":{"default":5.0,"description":"Hold period measured from construction end.","maximum":15.0,"minimum":1.0,"title":"Hold Years","type":"number"},"construction_months":{"default":18,"description":"Construction duration in months. First occupancy is the month after.","maximum":48,"minimum":1,"title":"Construction Months","type":"integer"},"cl_term_months":{"default":24,"description":"Construction loan term — perm takes out the CL at this month.","maximum":60,"minimum":1,"title":"Cl Term Months","type":"integer"},"num_keys":{"default":100,"description":"Number of hotel keys (rooms).","maximum":2000,"minimum":10,"title":"Num Keys","type":"integer"},"land_cost":{"description":"All-in land cost ($), including land closing.","exclusiveMinimum":0,"title":"Land Cost","type":"number"},"total_hard_costs":{"description":"Total hard costs ($) — building, FF&E, kitchen/F&B, pre-opening, contingency.","exclusiveMinimum":0,"title":"Total Hard Costs","type":"number"},"soft_costs":{"default":0.0,"description":"Soft costs ($) — design, permits, legal, etc.","minimum":0,"title":"Soft Costs","type":"number"},"soft_cost_months":{"default":3,"description":"Soft costs spread straight-line over this many months.","maximum":36,"minimum":1,"title":"Soft Cost Months","type":"integer"},"developer_fee_pct":{"default":0.02,"description":"Developer fee as % of (land + hard + soft); drawn at first occupancy.","maximum":0.1,"minimum":0,"title":"Developer Fee Pct","type":"number"},"hard_cost_draw_pcts":{"anyOf":[{"items":{"type":"number"},"type":"array"},{"type":"null"}],"default":null,"description":"Monthly hard-cost draw distribution (length = construction_months). Pass the model's S-curve for exact reconciliation; omit for an even draw.","title":"Hard Cost Draw Pcts"},"q1_occupancy":{"default":0.55,"description":"Q1 (Jan-Mar) stabilized occupancy %","maximum":1.0,"minimum":0,"title":"Q1 Occupancy","type":"number"},"q2_occupancy":{"default":0.69,"description":"Q2 (Apr-Jun) stabilized occupancy %","maximum":1.0,"minimum":0,"title":"Q2 Occupancy","type":"number"},"q3_occupancy":{"default":0.85,"description":"Q3 (Jul-Sep) stabilized occupancy %","maximum":1.0,"minimum":0,"title":"Q3 Occupancy","type":"number"},"q4_occupancy":{"default":0.59,"description":"Q4 (Oct-Dec) stabilized occupancy %","maximum":1.0,"minimum":0,"title":"Q4 Occupancy","type":"number"},"q1_adr":{"default":195.0,"description":"Q1 ADR $/night","exclusiveMinimum":0,"title":"Q1 Adr","type":"number"},"q2_adr":{"default":260.0,"description":"Q2 ADR $/night","exclusiveMinimum":0,"title":"Q2 Adr","type":"number"},"q3_adr":{"default":375.0,"description":"Q3 ADR $/night","exclusiveMinimum":0,"title":"Q3 Adr","type":"number"},"q4_adr":{"default":310.0,"description":"Q4 ADR $/night","exclusiveMinimum":0,"title":"Q4 Adr","type":"number"},"revenue_escalator_pct":{"default":0.03,"description":"Annual ADR / revenue escalator, anchored on the first-occupancy year.","maximum":0.15,"minimum":0,"title":"Revenue Escalator Pct","type":"number"},"other_revenue_pct":{"default":0.15,"description":"Other operated revenue as % of net rooms revenue.","minimum":0,"title":"Other Revenue Pct","type":"number"},"opex_pct":{"default":0.35,"description":"OpEx as % of total revenue. NOI = total revenue x (1 - opex_pct).","maximum":1.0,"minimum":0,"title":"Opex Pct","type":"number"},"cl_advance_rate":{"default":0.65,"description":"Construction loan advance rate (LTC on cost).","exclusiveMinimum":0,"maximum":0.8,"title":"Cl Advance Rate","type":"number"},"cl_rate":{"default":0.085,"description":"Construction loan annual rate. Interest capitalized via ACT/365.","exclusiveMinimum":0,"maximum":0.2,"title":"Cl Rate","type":"number"},"cl_origination_pct":{"default":0.005,"description":"Construction loan origination fee (% of committed), financed into the draw.","maximum":0.03,"minimum":0,"title":"Cl Origination Pct","type":"number"},"stabilized_cap_rate":{"default":0.075,"description":"Going-in cap rate for perm sizing on stabilized value.","exclusiveMinimum":0,"maximum":0.15,"title":"Stabilized Cap Rate","type":"number"},"perm_ltv":{"default":0.65,"description":"Permanent loan LTV on stabilized value.","exclusiveMinimum":0,"maximum":0.8,"title":"Perm Ltv","type":"number"},"perm_dscr_min":{"default":1.25,"description":"Minimum DSCR for perm sizing (annual PV basis).","maximum":2.0,"minimum":1.0,"title":"Perm Dscr Min","type":"number"},"perm_rate":{"default":0.07,"description":"Permanent loan annual rate.","exclusiveMinimum":0,"maximum":0.2,"title":"Perm Rate","type":"number"},"perm_term_years":{"default":25,"description":"Permanent loan amortization term in years.","maximum":40,"minimum":10,"title":"Perm Term Years","type":"integer"},"perm_io_months":{"default":0,"description":"Interest-only period in months before amortization.","maximum":60,"minimum":0,"title":"Perm Io Months","type":"integer"},"perm_origination_pct":{"default":0.005,"description":"Permanent loan origination fee (% of loan), booked at refi.","maximum":0.03,"minimum":0,"title":"Perm Origination Pct","type":"number"},"exit_cap_rate":{"default":0.075,"description":"Exit cap rate on trailing-12-month NOI.","exclusiveMinimum":0,"maximum":0.2,"title":"Exit Cap Rate","type":"number"},"exit_costs_pct":{"default":0.03,"description":"Seller transaction costs as % of sale price.","maximum":0.06,"minimum":0,"title":"Exit Costs Pct","type":"number"}},"required":["start_date","land_cost","total_hard_costs"],"title":"HotelDevRequest","type":"object"}