Valuing / Pricing Lease - Lease then Sublease Model

I am currently building a model where a business enters into a long term NNN lease (10 year) and then subsequently leases out the entire space to a tenant. How would I think about pricing a sublease of different lengths in this scenario (2 year, 4 year, 6 year)? Would I target an unlevered free cash flow yield based on assumed opex?

In a scenario where the land is purchased, I would look at the IRR. In this case, there isn't necessarily a capital outlay assuming the Tenant Improvements are priced into the lease - therefore an IRR analysis would work, correct?

Thanks for helping me think about this.

2 Comments
 
Best Response

From whose perspective are you attempting to model?

It's not immediately clear if you are modeling from the actual owner's perspective or the primary lessee's perspective.

From owner's perspective, all you're really doing is modeling the 10 year cash flows. For a true absolute net transaction, it's just like buying a bond. The risk premium the owner is paid depends on credit quality of primary lessee.

If modeling from primary lessee's perspective, you're modeling the cash flow projections basically like a normal transaction except there is probably no major cash outlay up front associated with the building purchase. You are primarily capturing the spread between the the primary and the sublease. If you project a TI, factor it in.

As far as what metric to use to consider value - yes you can derive an IRR from both sides of the transaction as presumably there are cash flows underpinning the transaction. You can derive an NOI off the sublease because you have income. By making reasonable projections for expenses and subtracting from income, the spread one captures is basically an NOI - the real caveat being that technically for the instrument to exist, it is predicated on paying someone else to play. And unlike normal property-level cash flows, the primary rent (debt) payment would have to be above the line as a normal operating expense.

To be honest I don't know if I answered your question, but I hope this helps shape your thinking.

 

Hic rerum laborum in dolor quae ipsam. Dolores odio quia voluptatem sit.

Career Advancement Opportunities

June 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

June 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

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.3%
  • JPMorgan No 97.7%
  • Goldman Sachs 02 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
DrApeman's picture
DrApeman
98.9
8
GameTheory's picture
GameTheory
98.9
9
CompBanker's picture
CompBanker
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...”