7.8 Financial Projections
MUYALTA is designed to offer investors structured capital return, passive income, and long-term upside — without relying on speculation or unpredictable market swings.
Our model prioritizes early capital recovery, monthly income, and a refinancing bonus at Month 48, with legal structures that protect the flow of funds.
💵 Capital Structure
Total Project Cost: $2,500,000 USD
Raised via Investors: $2,500,000 USD (10 tickets × $250,000 USD)
Ownership Model: Co-investor structure via Partner Agreement
Fund Handling: TLA Title & Escrow – milestone-based disbursement
📅 Timeline to Returns
Funding Period
Months 1–2
Legal onboarding, escrow setup
Construction Phase
Months 3–14
Updates + site photos; capital used by milestone
Stabilization
Months 14–16
Property furnished, units listed, ready to rent
Income Distribution
Months 16–48
Monthly payouts begin (85% of net rental income)
Refinancing Event
Month 48
Capital refinancing + bonus payout
Exit or Stay Option
Month 48+
Choose to exit or remain in long-term income loop
📈 Rental Income Distribution
85% of Net Rental Income is distributed monthly to the 10 partners
15% retained for reserves, maintenance, and unforeseen costs
Payments begin after rental stabilization (target: Q4 2026)
MUYALTA will manage units via a combination of short-term (Airbnb) and mid-term rentals (digital nomads, expats)
🔁 Refinance Logic (Month 48)
At the 4-year mark:
The property will be refinanced based on market value (post-rental performance)
The refinancing allows for a capital injection without selling the asset
Proceeds are used to:
Repay investor principal if not yet recovered
Distribute a Refinancing Bonus to each partner
Offer an Exit Option or the ability to remain as an income partner
💰 Investor Example – Ticket Holder
Monthly Income
Based on unit performance (Avg: 8–12%)
Refinance Bonus (Year 4)
% of net equity extraction
Optional Exit
Full return of investment + bonus
Optional Hold
Keep earning monthly income beyond Year 4
📌 Highlights
ROI target (cash-on-cash): 30–40% over 4 years, net of fees
Passive income: 48 months minimum, with option to extend
Capital security: 100% funds protected via milestone-based disbursement
Property remains active income generator with appreciation upside
This model puts return, protection, and transparency at the center. MUYALTA isn’t just an asset — it’s a working business that pays its partners first.
Last updated