Assets
Retail · Beijing, China

Taikoo Li Sanlitun

—, Beijing, China
Partial
Sign in
Current value
$1.30B
▲ 0.0% 1-yr (modeled)
Cap rate
Free account
Value $/SF
$884
$1.05B$1.12B$1.19B$1.26B$1.33B201920202021202220232024Modeled trajectory — no observed history
sourcedmodeled0 of 6 sourced

Ownership & debt

Ownership chain & debt stack
Owner of record: Swire Properties.
1 recorded holder · 2 beneficial owners · chain resolves 2 levels, with each holder's interest percentage and class.
Create a free accountSign in

Tenants & leasing

Tenant roster & leasing
5 tenants of record, with GLA, floor, lease expiration and base rent — plus occupancy, WALT and the rollover stack.
Create a free accountSign in

Underwriting

Underwriting
Unlevered and levered IRR, equity multiple, exit math and a live sensitivity grid — built on the NOI, the debt stack and the rent roll above.
Create a free accountSign in

Provenance footnotes

  1. Current value: Estimated — no sourced claim on file.
  2. $/SF: Estimated — no sourced claim on file.
  3. GLA: Estimated — no sourced claim on file.
  4. Ownership — Swire Properties: Single source — swireproperties.com · https://www.swireproperties.com/en/portfolio/current-developments/taikoo-li-sanlitun/

Modeled figures — LTV, debt yield, DSCR, cash-on-cash, occupancy, WALT, tenant concentration are derived arithmetic, not sourced claims. Not investment advice.

Anchoring begins when the asset enters the live ledger.