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 waterfront land parcel, 9,374 sqft, positioned for a new custom residence.

Thesis

Build-and-sell development strategy on a 9,374-sqft unimproved waterfront land parcel at 416 Coconut Isle Drive in Fort Lauderdale, Florida, within the Las Olas Isles. The public listing identifies the asset as land rather than a delivered or partially completed residence, with renderings showing a potential luxury-home program. The site sits on one of the enclave's desirable waterfront streets and benefits from direct access to Fort Lauderdale's canal system. The strategy is acquisition of the land, design and permitting or plan refinement as required, vertical construction of a new waterfront residence, and resale into the Las Olas Isles new-build comparable set. Hold duration is expected to span final design coordination, permitting, hard construction, and a marketing window for newly delivered waterfront inventory. Asking land basis of 3.595 million dollars reflects the waterfront site and development optionality rather than existing residential improvements. Capital deployment covers design, permitting, site preparation, hard construction, finish specification, marine or landscape improvements as elected, and carry through listing. Returns are targeted from the spread between all-in delivered cost and new-construction resale, with waterfront access, permitting discipline, and construction execution as the primary underwriting controls.

Specifications
Address
416 Coconut Isle Dr.
City
Fort Lauderdale, FL
ZIP
33301
Beds
Pending
Baths
Pending
Living sqft
Pending
Lot sqft
9,374
Year built
Pending
Waterfront
Canal
Features
  • Waterfront land
  • Las Olas Isles
  • Canal access
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.