• Link to Facebook
  • Link to Youtube
  • Link to LinkedIn
  • Link to X
  • Link to Tiktok
  • Link to Instagram
  • EN ESPAÑOL
    • Inicio
    • Glosario de Términos
    • Modelos Financieros
    • Tutoriales Cortos
  • A.CRE HELP
    • Support Section
    • Contact Us
  • LOGIN/REGISTER
  • Shopping Cart Shopping Cart
    0Shopping Cart
Adventures in CRE
  • A.CRE
    • A.CRE Home
    • A.CRE Help
    • Accelerator
      • Learn More
      • Login
    • AI.Edge
      • Learn More
      • Login
    • Artificial Intelligence
    • Careers
    • CRE Event Calendar
    • CRE Job Board
    • Education
    • Library of Excel Models
    • Meet the A.CRE Team
  • RE Modeling
    • 1031 Exchange
    • Audio Series
    • All-in-One (Ai1) Model
      • Download
      • Guides and Tutorials
      • Support
    • Ask Me Anything (Live)
    • Beginner’s Guide to Excel
    • Excel Models
      • Excel Add-ins
      • Library of Excel Models
      • All-in-One (Ai1) Model
      • Apartment
      • Condo
      • Debt
      • Development
      • Equity Waterfall
      • Hotel
      • Industrial
      • Office
      • Portfolio
      • Retail
      • Single Family
      • Tutorial
    • Excel Tips
    • Practice Library of Case Studies
    • Stochastic Modeling
    • Argus
    • My Downloads / My Account
  • Careers
    • About Careers in Real Estate
    • Ask Me Anything (Live)
    • Audio Series
    • Compensation in Real Estate
    • CRE Job Board
      • Find a Job
        • Browse Jobs
        • Post a Resume
        • Register
        • Login
      • Post a Job
    • CRE Event Calendar
    • CRE Interviews
    • Day in the Life Series
    • Real Estate Legal Content
    • What CRE Pros Do
  • Education
    • Accelerator
    • AI.Edge
    • A.CRE 101
    • Ask Me Anything (Live)
    • A.CRE Audio Series
    • Audio Series
    • Book Reviews
    • CRE Event Calendar
    • Deep Dive Series
    • Glossary of CRE Terms
    • Real Estate Legal Content
    • Real Estate Clubs
    • University Profiles
    • Watch Me Build
  • AI
    • AI Skills
    • AI Use Cases in CRE
    • AI for CRE Training
    • AI Tools for CRE
    • AI.Edge Membership
      • Learn More
      • Login
  • Accelerator
    • Accelerator Reviews
    • Accelerator Story
    • Enroll Now
    • Learn More
    • See What’s New
    • Enterprise Members Only
      • General Enterprise Login
      • ICSC Login
      • M&M Login
    • Members Only
      • Extend/Renew Membership
      • Login
      • Manage Membership
  • My Downloads
    • View My Downloads
    • Find an Excel Model
    • Register
    • Login
  • Click to open the search input field Click to open the search input field Search
  • Menu Menu
You are here: Home1 / Real Estate Financial Modeling2 / Excel Models3 / A.CRE All-in-One (Ai1) Model4 / All-in-One (Ai1) Walkthrough #5 – The Residual Land Value Calculation...
Spencer Burton
Real Estate Financial Modeling, A.CRE All-in-One (Ai1) Model, Ai1 Tutorials

All-in-One (Ai1) Walkthrough #5 – The Residual Land Value Calculation Module

This walkthrough, our fifth in the series, explains how the Residual Land Value Calculation module works and how to implement this tool into your analysis. You might recall, a few months back we discussed the concept of residual land value and shared a basic residual land value model. This module expands on the concepts discussed in that post to include a module in the All-in-One that allows you to drive to a land value based on a list of return metrics.

In an effort to provide greater instruction on how to use our All-in-One Underwriting Tool for Real Estate Development and Acquisition, we’re developing this series of walkthrough videos and posts on the methodology behind the various components of the model. Our hope is that if you are empowered with the how, you’ll be more willing/able to provide feedback to improve the model.

If you haven’t already, you can download the model here. This walkthrough uses beta version 0.3.12 of the All-in-One Model.

Video Walkthrough – Using the Residual Land Value Module


When is the Residual Land Value Module Important?

Imagine this scenario. Your favorite broker brings you an opportunity – 30.5 acres of land for sale zoned for retail in a prime location of your preferred market. You soon find out that the broker has likewise shared the opportunity with 50 of his closest real estate friends and you’ll likely be competing against multiple groups for this deal. Offers are due in three days and you need to put your best foot forward, price wise. What do you offer? How much can you afford to pay for the land while still hitting the returns you need?

The Residual Land Value module helps you answer these questions. Tell the module what return you want, selecting from various return metric options (e.g. unlevered IRR, development spread, levered equity multiple, etc), and the module will tell you how much you can pay for the land. It’s a helpful tool for those times when you don’t specifically know the land cost.

Turning the Module On via the Summary Tab

Turning the Residual Land Value module on is simple. After completing all of your underwriting, go back to the Summary tab. Under the ‘Include Modules?’ section, turn the ‘Residual Land Value Analysis’ drop-down menu (cell F32) to ‘Yes’.

Once you’ve turned the module on, a few things happen. First, a new tab entitled ‘Residual Land’ becomes available. It is within this tab that you complete your residual land value analysis. Also once turned on, the Land Cost section on the Budget tab greys out and the model uses the value from the Residual Land tab instead of the previously entered land cost on the Budget tab.

You’ll also likely notice, when you turn the module on, that the outputs on the Summary tab have changed. This is because the land cost assumption used in calculating the various outputs has changed from what had been entered on the Budget tab to what is arrived at on the Residual Land tab.

Running the Residual Land Value Analysis

Here is how you run the residual land value analysis:

  1. Go to the ‘Residual Land’ tab
  2. Select the return metric to use in your analysis using the drop-down menu in cell F19 (Current Return Value:)
  3. Set your target return value for the selected return metric by entering a value in cell G20 (Target Value:)
  4. Hit the ‘Find Residual Land Value’ button
  5. The model will iterate the land cost assumption until the target return is hit. You can see the Residual Land Value in cell G21 (highlighted in yellow)

If you have any questions, please don’t hesitate to reach out.


Frequently Asked Questions about the Residual Land Value Calculation Module

What is the purpose of the Residual Land Value module?

The Residual Land Value module determines the maximum land price you can pay while still achieving a target return metric such as unlevered IRR, development spread, or levered equity multiple.

When should I use this module?

Use this module when you don’t know the land cost but need to determine what you can afford to pay to hit specific return goals—such as when making a competitive offer on a development site.

How do I activate the module in the All-in-One model?

Go to the Summary tab and set the ‘Residual Land Value Analysis’ dropdown in cell F32 to ‘Yes’. This activates the module and makes the ‘Residual Land’ tab visible for analysis.

What happens when I activate the module?

The ‘Residual Land’ tab becomes visible. The Land Cost section in the Budget tab is disabled, and the model begins using the calculated residual value for land costs. Outputs on the Summary tab update accordingly.

How do I run a residual land value analysis?

Navigate to the ‘Residual Land’ tab, select a return metric in cell F19, enter your target return in G20, then press the ‘Find Residual Land Value’ button. The model will iterate until it matches the target return.

Where is the final residual land value shown?

The calculated residual land value appears in cell G21 of the ‘Residual Land’ tab. It is highlighted in yellow for visibility.

What versions of the model support this module?

This walkthrough uses beta version 0.3.12 of the All-in-One model. Ensure you have at least this version to use the Residual Land module.

Can I still enter a manual land cost if this module is on?

No. When the module is active, the model overrides the manual land cost in the Budget tab and instead uses the calculated residual value from the Residual Land tab.

What metrics can I target in the module?

You can target various return metrics such as unlevered IRR, development spread, levered equity multiple, and others by selecting from a dropdown menu in the module.


About the Author: Spencer Burton is Co-Founder and CEO of CRE Agents, an AI-powered platform training digital coworkers for commercial real estate. He has 20+ years of CRE experience and has underwritten over $30 billion in real estate across top institutional firms.

Spencer also co-founded Adventures in CRE, served as President at Stablewood, and holds a BS in International Affairs from Florida State University and a Masters in Real Estate Finance from Cornell University.

Contact Spencer
by Spencer Burton
Share this entry
  • Share on X
  • Share on LinkedIn
  • Share by Mail
  • Link to Instagram
  • Link to Youtube
https://www.adventuresincre.com/wp-content/uploads/2017/02/clean-desktop.jpeg 1080 1920 Spencer Burton https://adventuresincre.com/wp-content/uploads/2022/04/logo-transparent-black-e1649023554691.png Spencer Burton2017-04-15 12:15:572025-06-27 06:19:58All-in-One (Ai1) Walkthrough #5 – The Residual Land Value Calculation Module
You might also like
All-in-One (Ai1) Walkthrough #8 – Tenancy Analysis Report for Office, Retail, and Industrial
All-in-One (Ai1) Walkthrough #6 – Underwriting a Hypothetical Multifamily Acquisition
Understanding Treatment of Time 0 in the All-in-One Model
All-in-One (Ai1) Walkthrough #7 – Ground Lease Valuation Module
All-in-One (Ai1) Walkthrough #3 – Modeling a Hypothetical Retail Development Investment
All-in-One (Ai1) Model for Underwriting Development and Acquisitions (Updated May 2026)
Accelerator - Learn More

Featured Content

  • RE Financial Modeling Training
  • Library of Excel Models
  • Post a Job – It’s Free
  • Master Financial Modeling
  • Technical Interview Guide
  • Definitive Guide to Excel
A.CRE Library of Excel Models

Recent Posts

  • List of A.CRE Accelerator Graduates (Updated Jul 2026)
  • Modelo de Desarrollo de Mini Bodegas (Actualizado Junio 2026)
  • An AI Skill for the A.CRE Data Center Development Model
  • Data Center Development Model (Updated June 2026)
  • Nuevo Contenido en Español (Actualizado Junio 2026)

Note About Models

Models downloaded from A.CRE may contain errors. Verify formulas/methodology before basing investment decisions on any model here. Read our Terms and Conditions of Use and Disclaimer.

★★★★★

Accelerator Reviews

Search Adventures in CRE

Search Search

Have a Question or Need Help?

Visit our Help Section

Contact Adventures in CRE

  • Visit A.CRE Help
  • Via Email
  • Via LinkedIn

You Might Also Like

  • Real Estate Modeling Courses
  • Real Estate Financial Modeling
  • A.CRE Job Board
  • Careers in Commercial Real Estate
  • Real Estate Education

A.CRE Library of Excel Models

  • Browse Excel Models
  • Login/Register
  • View My Downloads
  • Edit Account Details

Terms, Policies, and Disclaimer

  • Privacy Policy
  • Cookie Policy
  • AI Usage Policy
  • Terms of Use
  • Disclaimer
© 2014 - Present - Copyright - www.AdventuresinCRE.com, LLC | Adventures in CRE | A.CRE
  • Link to Facebook
  • Link to Youtube
  • Link to LinkedIn
  • Link to X
  • Link to Tiktok
  • Link to Instagram
Link to: Book Review: The Real Estate Game Link to: Book Review: The Real Estate Game Book Review: The Real Estate Game Link to: A Note About The Limitations of Microsoft Excel in Modeling Real Estate Link to: A Note About The Limitations of Microsoft Excel in Modeling Real Estate A Note About The Limitations of Microsoft Excel in Modeling Real Estate
Scroll to top Scroll to top Scroll to top