Before
Each deal rebuilds a workbook. Discount-rate cases live in a separate tab, if they exist at all.

For tenant-rep and boutique CRE brokers
Who is this lease comparison workflow for?
This focused workflow is for tenant-rep brokers, independent CRE brokers, and boutique advisory teams who currently rebuild lease workbooks deal by deal and need a shareable occupancy-cost comparison.
A focused early-validation workflow for comparing commercial lease economics — rent, CAM, tenant improvement allowance, free rent, escalations, NPV, and discount-rate sensitivity. This is an early validation / pilot concept, not a finished product.
| Input | Lease A | Lease B |
|---|---|---|
| Start rent | $42,000 | $39,000 |
| CAM | $8,400 | $9,100 |
| TI credit, year 1 | $18,000 | $12,000 |
| Free rent | 2 months | 1 month |
| Escalation | 3% / year | 5% / year |
| NPV @ 8% | $186,400 | $191,220 |
Illustrative sample — not customer data. Proposed workflow visualization, not a production screenshot.
Capture each option’s rent schedule and incentives, place them on one cash-flow timeline, discount that stream to NPV at an explicit rate, and keep a client summary next to the sensitivity cases.
Each deal rebuilds a workbook. Discount-rate cases live in a separate tab, if they exist at all.
One comparison workspace. NPV, sensitivity, and the client summary stay together.
ILLUSTRATIVE EXAMPLE. These figures are educational samples, not customer results.
| Input | Lease A | Lease B |
|---|---|---|
| Start rent | $42,000 | $39,000 |
| CAM | $8,400 | $9,100 |
| TI credit, year 1 | $18,000 | $12,000 |
| Free rent | 2 months | 1 month |
| Escalation | 3% / year | 5% / year |
| NPV @ 8% | $186,400 | $191,220 |
| Period | Lease A net occupancy | Discounted @ 8% |
|---|---|---|
| Year 1 | $32,400after free rent and TI | $30,000 |
| Year 2 | $51,912 | $44,500 |
| Year 3 | $53,469 | $42,430 |
| Year 4 | $55,073 | $40,470 |
| Year 5 | $56,726 | $38,600 |
At an 8% discount rate, Lease A’s illustrative NPV is $186,400 and Lease B’s is $191,220. Lease B starts cheaper. After faster step-ups, a smaller improvement allowance, and less free rent, its occupancy-cost present value is higher.
Side-by-side occupancy cost, not a CRM.
Discount-rate cases stay next to the terms.
A shareable view of the comparison, not a PMS.
TI, free rent, and CAM stay on the same timeline.
who is this not for: this workflow is not for landlords running a portfolio, not for property managers administering occupied buildings, and not for teams that need a full brokerage suite. It is also not for anyone who wants a finished product with checkout today.
This is not a finished product. Payment is not collected on this site. A lower NPV is not automatically the better occupancy choice. Sample figures are illustrative and are not customer results.
No. This is an early validation / pilot concept and is not generally available.
No. Pricing hypotheses are $290 per year or $149 per deal. A selection indicates interest only.
Pilot / early access. In validation. Not generally available. No payment is collected.
Public references only. Not client results.