Multi-Year ROI Projection
Net ROI after OPEX, depreciation, and interest by scenario
Deal Structure
1 ship · $24.0M total
LTV
60%
Grace
None
Tenor
10yr
Return Drivers
Lifetime value composition
Historical Backtest
Actual$12.6K/dvs$14.0K/dModel
$-5.3M2015-2025 · Model vs actual Supramax charter rates