Listing 4716
[Advance] Fixed Return - Kstylis AKA “The King of Twerk”
![Artwork for [Advance] Fixed Return - Kstylis AKA “The King of Twerk”](https://i.ytimg.com/vi_webp/nL5WCeBY0aU/maxresdefault.webp)
- EMPIRE
- Streaming Heavy
- Hip-Hop
- Established Earner
- …
Offers
Sale Price
$127,700
3.85 x LTM
Listing Tools
Price Tracker
18 offers made by 3 buyers
- List price
- Closed
- Accepted
Offer History
$137,500
Seller made 4 years ago
Seller Offer (Rejected)Seller Counteroffer (Rejected)$127,700
Buyer 1 made 4 years ago
Accepted$126,000
Buyer 1 made 4 years ago
Buyer Offer (Increased)Buyer Counteroffer (Increased)$145,000
Seller made 4 years ago
Seller Offer (Rejected)Seller Counteroffer (Rejected)$125,250
Buyer 1 made 4 years ago
About
- $33,139
- 3-Year Average
- $32,533
- Earnings Since 2011
- $289,537
- 7.68 Years
- Works Included
- 170
- —
- $75,000
- Owner Last Active
- Over 30 days ago
- Fixed-Return
- Fixed-Return Amount
- $170,000
- Sound Recording
- Sales, Streaming
- No
- Payor
- EMPIRE
The information on this listing was accurate as of the last earning statistics update on
Other Information
HOW THIS INVESTMENT WORKS
As the winning bidder, you will collect monthly payments until you receive the fixed amount of $170,000 from this asset. You will collect all of the royalties from this asset until the annual cap is reached in any given year.
At the end of Year 6 (payment 72), if repayment of the fixed amount is not achieved, you will continue to receive monthly payments until recouped, not subject to an annual cap.
EARLY REPAYMENT
The seller of this asset can repay the remaining advance balance at any time. For example: If after two years, this asset has paid you $61,000 and the seller wants the royalty stream back, they can pay you $109,000 to reclaim the royalties.
REPAYMENT SCHEDULE
| Repayment Year | Annual Cap |
| Year 1 (Includes payments 1-12) | $31,000 |
| Year 2 (Includes payments 13-24) | $30,000 |
| Year 3 (Includes payments 25-36) | $30,000 |
| Year 4 (Includes payments 37-48) | $28,000 |
| Year 5 (Includes payments 49-60) | $26,000 |
| Year 6 (Includes payments 61-72) | $26,000 |
Financials
Earnings By Period
Monthly, as statements report
- Domestic
- International
- Net
| Year | 2018 | 2019 | 2020 | 2021 | 2022* |
|---|---|---|---|---|---|
| Earnings | $35,235 | $35,505 | $29,947 | $33,440 | $15,310 |
* 2022 earnings have not been paid for the entire year.
Works
Last 12 months
| Works | Earnings | Share |
|---|---|---|
| Trampoline Booty | $10,932 | 33% |
| Booty Hopscotch | $4,040 | 12% |
| Kangaroo Booty | $3,540 | 11% |
| Hands Up, Get Low | $2,864 | 9% |
| Shake That Ass (bmd2.0) | $1,998 | 6% |
| Other | $9,766 | 29% |
Income Types
Last 12 months
| Income Types | Earnings | Share |
|---|---|---|
| Sound Recording | $33,139 | 100% |
Sources
Last 12 months
| Sources | Earnings | Share |
|---|---|---|
| Streaming | $27,490 | 83% |
| International Sources | $1,312 | 4% |
| Streaming | $845 | 64% |
| Other | $467 | 36% |
| Retail Plays | $17 | 0% |
| Other | $4,320 | 13% |
Users
Last 12 months
| Users | Earnings | Share |
|---|---|---|
| Apple Music | $14,732 | 44% |
| Vevo | $3,434 | 10% |
| Pandora | $2,325 | 7% |
| Spotify | $2,209 | 7% |
| Tidal | $486 | 1% |
| Other | $9,954 | 30% |
* Historic royalty income does not guarantee future royalty income. Future royalty income depends upon future sales and licensing revenue generated by the intellectual property associated with this listing. All earnings analysis and investment decisions are investors’ sole responsibility per Royalty Exchange’s Terms of Use.