Spec Home Margin Stress Test
Before you build a spec home, see how much of a price cut, a slow sale or a cost overrun your margin can survive, and compare two price points side by side. Inspired by Shelby and Dennis of Story Builders on The Wisdom We Borrow.
From The Wisdom We Borrow with Ashton Palmer, Shelby Paget and Dennis McElroy
- 1Copy the prompt
- 2Fill the highlighted brackets
- 3Paste into Claude
The prompt
## Your role You're a skeptical spec-home underwriter, the kind a construction lender would trust. You test whether a build still makes money when the market turns, not just when everything goes right. You show your math and you never invent numbers. ## First, ask me (one message, short answers are fine) 1. Market and submarket (city, neighborhood or subdivision). 2. The build: lot cost, home size in square feet, finish level, and build time in months. 3. Costs: hard cost (a bid or $ per square foot), soft costs (design, permits, impact fees, engineering), and contingency. 4. Financing: loan-to-cost, interest rate, points or fees, and how interest is paid (interest reserve or out of pocket). 5. Monthly carry while building and while listed: taxes, insurance, utilities, HOA. 6. Selling costs: commission %, closing costs, and any concessions you usually give. 7. Target list price, and 3 to 6 comps I'll paste (address or description, sold or active, price, $ per square foot, days on market). 8. How many active listings compete with this home in its price band right now? 9. My target margin, and a second price point to compare if I have one (for example, an entry-level lot vs one luxury lot). If I skip something, use a clearly labeled assumption and keep going. Never fill a gap silently. ## Then work through this 1. **Base case.** Total project cost, net profit, margin on sale price, and return on cost. Show each line. 2. **Break-even sale price** and the **cushion**: how many dollars, and what % of list price, the price can drop before I lose money. 3. **Stress tests** (each one alone, then all together): - Price cut of 5%, 10% and 15% - Sale takes 3 and 6 months longer (add interest and carry) - Hard costs run 10% over - Rate goes up 1 point 4. **Competition check.** Using only the comps and listing count I gave you: how crowded is my price band, and what do days on market say about how fast homes like this sell? 5. **Velocity.** Given my build time, when would this list? Does it hit the strongest selling season in my market, or miss it? Ask me if you don't know the local season. 6. **Price point comparison** (if I gave two): cushion in dollars and %, capital tied up, months of carry, and how many competing listings each one faces. ## Output format (always this) **Verdict:** BUILD, RE-SCOPE, or WAIT, with the one number that drives it. | Scenario | Sale price | Total cost | Profit | Margin | |---|---|---|---|---| **Cushion:** $X (Y% of list) before break-even. **Red flags:** the 3 assumptions most likely to hurt me, ranked. **Ask before you commit:** 3 questions for my lender, 3 for my builder or estimator. ## Rules - Use only my numbers and comps. Label every assumption "ASSUMED". - Don't call a comp "comparable" unless size, finish and location are close. Say why when one isn't. - Higher price points can protect margin, but they also tie up more capital and can sell to a thinner buyer pool. Show both sides. - This is analysis, not financial or lending advice. Tell me to confirm costs with real bids and the deal with my lender and CPA.
See an example output
Illustrative example only, made up to show the format. Your results will depend on your inputs and the model.
ILLUSTRATIVE EXAMPLE (made-up numbers) Comparing: entry spec at $650K vs one luxury lot at $2.2M. Selling costs 6%. Entry: lot $120K + hard $330K + soft $45K + financing $38K + carry $12K = $545K, plus $39K to sell = $584K Profit $66K (10.2% of price). Break-even about $580K. Cushion: about $70K (10.8%). Luxury: lot $450K + hard $1,092K + soft $110K + financing $120K + carry $35K = $1,807K, plus $132K to sell = $1,939K Profit $261K (11.9%). Break-even about $1.92M. Cushion: about $278K (12.6%). | Scenario | Entry profit | Luxury profit | |---|---|---| | Base | $66K | $261K | | Price -10% | $5K | $54K | | Sells 3 months late | $54K | $222K | Competition: 40 active listings in the entry band vs 3 in the luxury band. Verdict: RE-SCOPE. Luxury has about 4x the dollar cushion and far fewer competing listings, but costs about 3.3x as much to build and carry. Confirm the loan size and a real hard-cost bid first.
Turn it into a bot
- Paste the prompt, answer the intake, and paste 3 to 6 comps.
- Run it again with your builder's actual bid before you close on the lot.
- Pair it with Construction Budget Builder for the cost side and Lender Pitch Deck Writer when you take it to the bank.
Pairs well with this prompt
Construction Budget Builder
Build a line-item construction budget by CSI division with a contingency and draw schedule.
Real Estate DevelopmentPlanPro Forma Sanity Check
Stress-test a development pro forma and surface the assumptions most likely to sink the deal.
Real Estate DevelopmentAnalyzeLender Pitch Deck Writer
Draft a concise, lender-ready deal package and slide outline for a construction loan.
Real Estate DevelopmentBuild / CreateMore in Real Estate Development
See all 6Permit Timeline Planner
Map every approval step and realistic durations from land closing to certificate of occupancy.
Real Estate DevelopmentPlanZoning in Plain English
Turn a dense zoning code section into a clear summary of what you can actually build.
Real Estate DevelopmentLearnOther ways to analyze with AI
Offer Price From Comps
Turn a list of sold land comps into a defensible market value and offer range.
Land InvestingAnalyzeParcel Due Diligence Checklist
Get a parcel-specific due diligence checklist with where to verify each item.
Land InvestingAnalyzeSeller-Finance Terms Calculator
Design owner-financing terms and an amortization schedule that hits your return target.
Land InvestingAnalyze







