CASE STUDY HELP: How to Model Rents with High Vacancy?

What's the best way to model revenue for an value-add office/retail/industrial deal? I'm working on a case study (screenshot below of what I have so far), and I don't think I'm doing it correctly.

With an office property that has super high vacancy and will have an extended lease up period, should I approach it by modeling  1) the actual rental income I expect (i.e. in-place lease + market lease assumptions), not use GPR - Vacancy =EGI, or  2) calculate the GPR (as if 100% occupied & 100% @ market rate) and then subtract the vacancy the accounts for all the vacant units? If I take the 2nd approach, wouldn't I need to include (gain)loss-to-lease because the one in-place tenant is paying above market rents? 

Sorry I'm super confused on how to do this. I don't have much experience modeling office leases. Thanks for any help!

Case Study Background: the property consists of five office buildings, each having 70k sf (combined total of 350k). Only one of buildings is occupied (Tech Corp) at the time of acquisition and will remain for the entire analysis. Tech Corp, the in-place tenant, is paying $16.00 psf, which is above the market rent of $13.50 psf. Assume that you will lease one building (70k sf) every 6 months until the property if full occupied.

image-20240401190513-1

3 Comments
 

Commodi consequatur praesentium eum. Occaecati quisquam illo nulla sapiente. Fugit cupiditate et consectetur tempore.

Facere autem aperiam sint vel. Reprehenderit iure ab consectetur veritatis excepturi. Facilis inventore molestiae unde. Eaque vel perspiciatis quia ea vel eum impedit.

Esse vel totam nulla. Qui magni corporis eveniet repellendus.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”