Cell Tower Lease Buyout vs Annuity NPV Solver
Compare lump-sum cash buyout offers (18x–22x rent multiples) against the Net Present Value (NPV) of holding 25-year compounding monthly wireless carrier rent checks.
⚙️ Lease Terms & Buyout Multiple
$
Horizon & Carrier Risk
📊 Lump Sum Cash vs Holding NPV
Instant Lump-Sum Cash Proceeds
$702,000
Holding NPV
$498,240
Nominal Total
$1,124,350
Strategy
Accept Buyout
Lump-Sum Buyout Cash
$702,000 instant cash proceeds @ 19.5x multiple
Net Present Value (NPV)
$498,240 Net Present Value of holding lease @ 7.5% discount
Economic Valuation Delta
40.9% higher capital value today than holding NPV