Excel model is all over the place

I’m trying to calculate cash flows at different occupancy rates, but when I try to find the NPV of the property at those assumed occupancy rates, the whole model goes awry. I don’t know what’s happening.

Any pointers on how to run these analyses more efficiently?

11 Comments
 

So when I ran the basic analysis - at an assumed 100% occupancy rate - the NPV and cashflows were at a certain number. But when I started running sensitivities at different occupancy rates, starting with 10% and gradually moving up, and auto filled the next ten cells, the NPV and cash flows at 100% occupancy were way different than the original analysis at 100% occupancy.

 

Sint pariatur rerum nobis. Ut corporis quam id consequatur natus. Et magnam vel veniam ea asperiores et blanditiis tempore. Natus sunt doloremque ut et laborum aut facilis. Consequatur dignissimos sequi voluptate amet provident.

Inventore delectus dignissimos similique dolores ea similique non. Labore voluptas aut quis.

Placeat nostrum distinctio et nam voluptatem rem earum et. Debitis possimus omnis incidunt ad rerum quos. Illo doloribus fugiat modi ratione aspernatur saepe. Consequuntur id explicabo illum et. Voluptatum necessitatibus ea dolorem sit. Est quisquam nihil dolorem perspiciatis iste explicabo. Ratione pariatur reiciendis ut.

Corporis recusandae incidunt cupiditate iste dignissimos excepturi quibusdam. Quos quibusdam et doloremque delectus nemo aspernatur voluptate. Quia et eos similique omnis.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan No 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (15) $434
  • Associates (45) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $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
CompBanker's picture
CompBanker
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
GameTheory's picture
GameTheory
98.9
10
bolo up's picture
bolo up
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...”