Northern VA · investment economics
One seat price, one waterfall, one number to underwrite.
Revenue is a seat count times a seat price. Half of this hub's built capacity is sold to third parties at $175 per seat per month, the modeled net margin is 35%, and 85% of the resulting Monthly Distribution Amount flows pro rata to Class B holders across the pooled network.
- $23.25M
- Capital objective
- 118,718
- Sellable seats
- $1,262
- Peak monthly / Block
- 11.8x
- Modeled multiple
For this hub LLC
Major Metro
Modeled at month 37
On $5,000 subscription
The bridge
What the five-year number is actually made of
The headline figure is commonly read as all cash. It is not.
- Projected cash distributions$53,556
- Projected reserve return$4,725
- Illustrative K-1 tax benefitnon-cash$528
- Illustrative residual hardware valuenon-cash$214
Of which cash: $58,281 · Non-cash: $742
The $59,023 projected total includes illustrative non-cash tax value and modeled residual value; it is not all cash.
Projected cash distributions and the projected reserve return are cash items. The illustrative K-1 tax benefit depends entirely on your own tax position, and the residual hardware value is a modeled estimate of equipment worth at the end of the term. Neither is money distributed to you.
Projected values are estimates, not guarantees. Actual results may differ materially. Definitive offering documents control.
Model your position
Blocks, distributions and multiple
Each Block is $5,000 for 5 Class B Units. Adjust the count to see the modeled ramp against your own subscription size.
- Subscription
- $20,000
- Month 1 distribution
- $252
- Month 37 distribution
- $5,048
- 5-year cumulative
- $214,188
- Return multiple
- 10.71x
- Class B share
- 85%
20 Class B units
First full month post go-live
Modeled steady state
60 months of distributions
On subscription amount
Of Monthly Distribution Amount
Figures are modeled projections derived from the PPM ramp assumptions and a 35% net margin, not guarantees. Distributions are discretionary, depend on actual utilization and reserve policy, and may be lower than modeled or zero.
The ramp
Sixty months of modeled Class B distributions
These are projections based on modeled utilization and Net Profit assumptions. They are not fixed yields or guaranteed payments.
Monthly distribution waterfall
Class B members
85%
Distributed pro rata per Unit across all participating Hubs
Class A — Manager
5%
Parinita AI Edge LLC as Managing Member
Reserve fund
10%
Accumulates for the full 5-year term, then releases 75% Class B / 25% Class A
Pooled distributions
This hub does not distribute in isolation
You acquire Class B Units in the selected Hub LLC. Monthly Class B distributions are based on the pooled Net Profits of participating Hub LLCs under the Joint Venture Agreement and are not solely dependent on the operating results of this individual location.