Consider an auction price of 10 eth or $20k
27 sales * 9.5 avg sale auction value = 256.5 ETH or $513k net proceeds
$500k fielded to acquistion
- 3x avg. acquisition multiple
- 166k ARR → $13.83k MRR
- 90% profit margin → $12.45k MRR
- 60% dividend distribution → $7.47k distributed
- $7.47k / 30 holders = $249 distributed per held token
- $249 / $20,000 = 1.245 % monthly return
- Target Annual Percentage Yield (TAPY) : 1.25% per month for 15% APY
- Current Annual Percentage Yield (CAPY) : 1.245% per month for 14.94% APY
- Yield would be adjusted up to 61%
- $12.45k → 61% → $7.49k distro / 30 members
- $253.15 per member
- 1.265% on $20,000
- 15.19% Target Annual Percentage Yield (TAPY) achieved
Thus:
15.19% CAPY = $166k ARR * 90% Avg Margin * 61% Avg Distribution Yield / 30 tokens / $20,000
$13.83k MRR → $12.45k profit → 61% Div Yield → 30 Tokens → $20,000 (10 ETH) → 12 months