ASSETRAReal World Assets
26.12°N · 80.12°W
GROUND-UP DEVELOPMENT · FL

416 Coconut Isle Dr.

Gallery10 photos
Strategy

Build-to-sell, capital back at exit

Las Olas Isles new-build in progress, 6BR/6,812 sqft with 75ft of deep-water dockage, no fixed bridges.

Thesis

Build-and-sell development strategy on a partially constructed new-build at 416 Coconut Isle Drive in Fort Lauderdale, Florida, within the Las Olas Isles. The program is a 6-bedroom, 6-full and 2-half-bath residence totaling 6,812 square feet on a canal-front parcel with 75 feet of deep-water dockage and no fixed bridges between the dock and the ocean, a configuration that materially broadens the buyer pool to include larger-vessel owners. The strategy is completion of construction, finish specification consistent with the Las Olas Isles comparable set, and disposition on delivery. Because the project is already vertical with permits in place, the critical path is compressed relative to raw-land development, which reduces both carry risk and cycle duration. Las Olas Isles new-construction inventory has historically cleared at a premium to resale housing stock in the enclave, supported by proximity to Las Olas Boulevard and the scarcity of deep-water parcels without bridge constraints. Hold duration is expected to span remaining hard construction, finish-out, and a marketing window for new waterfront inventory. Asking basis of 10.995 million dollars reflects the parcel, dockage, work completed to date, and the program. Capital deployment covers completion of construction, finish specification, landscape and marine programming, and carry through listing. Returns are targeted from the spread between all-in delivered cost and new-construction resale.

Specifications
Address
416 Coconut Isle Dr.
City
Fort Lauderdale, FL
ZIP
33301
Beds
6
Baths
8
Living sqft
6,812
Lot sqft
Year built
2026
Waterfront
CANAL
Features
  • 75ft deep-water
  • No fixed bridges
  • 2C Design
Project economics

Real cost waterfall from sponsor proforma — 24-month build cycle, ground-up basis. Lines below are project cash expenses through completion and disposition, including property tax during the hold period.

Lot acquisition
$10,995,000
Closing fees
$61,975
Soft cost (design + survey)
$395,000
Permits + impact fees
$120,000
Hard cost basis
$5,250,000

Vertical construction budget at $600/sqft across 8,000 sqft.

Exterior + finish extras
$200,000

Project-specific upgrades such as pool, landscape, driveway, lighting and closet packages where applicable.

Hard cost total
$5,450,000
Property tax during construction (24 mo)
$406,815
Insurance
$50,000
Construction interest (10% × 24 mo)
$1,624,500
Sale + realtor fees (5% of exit)
$1,774,623
Total expenses
$20,877,913
Downside exit
$28,185,18335% ROI
Upside exit
$35,492,45270% ROI

Source: sponsor proforma · figures are forward-looking estimates · not a guarantee of return

ASSETRAReal World Assets

Infrastructure for cross-border real world asset tokenization. Built for issuers, funds, and accredited investors.

Follow

Important disclosures

Assetra Technologies, Inc. is a technology provider and does not itself provide investment, legal, tax, or accounting advice, nor does it broker, deal in, or custody securities. Any references to "assets", "products", or "strategies" are illustrative only and do not constitute an offer to sell or the solicitation of an offer to buy any security in any jurisdiction where such offer or solicitation would be unlawful.

Tokenized instruments may be speculative, involve substantial risk, and are not suitable for all investors. Past performance is not indicative of future results. Product terms, eligibility, and applicable disclosures are provided in the relevant offering materials.

© 2026 Assetra Technologies, Inc. All rights reserved.