Property Detail

Value-add Hostel Investment in Miami Beach with Targeted Investor IRR = 27%

Value-add Hostel Investment in Miami Beach with Targeted Investor IRR = 27%

Property type: hostel with 400 beds

Room capacity: 80

Bed capacity: 400

Location: Miami Beach, Florida, USA

Investment Type: Value Add

Targeted Investor IRR: 27%


Targeted Equity Multiple: 2.87x

Targeted Investment Period: 5 years

Total Price: $32,194,000

Investor (Limited Partner) Equity: $11,268,000
(35% Equity to Total Price ratio)

General Partner Debt: $20,926,000
(65% Loan to Total Price ratio)

Targeted Cash Distributions for the first 5 years: average 15% annually

Distribution Period: Quarterly


INVESTMENT DESCRIPTION

General Partner (owner and operator of a leading international hotel/hostel chain) acquires a 80-room Hotel, which is prime located in Miami Beach (Florida). General Partner plans to renovate the Hotel and convert into a Hostel with 400 beds.

The proposed investment opportunity is to acquire an equity interest in a limited partnership, which will own a 80-room Hotel in Miami Beach, Florida.

The acquisition price of the Hotel is $26,000,000. The renovation budget is projected to be $3,390,000, working capital is projected to be $724,000, and closing costs, acquisition fee, syndication fee, and referral fees are expected to be $1,742,000, for a total cost of $32,194,000.

The Hotel purchase as well as its renovation and conversion into the Hostel will be financed with a loan projected to total $20,926,000 (General Partner Debt), i.e. 65% loan to total cost ratio. $11,268,000 will be raised from the Investor (Limited Partner), i.e. 35% equity to total cost ratio.

The targeted IRR to the Investor (Limited Partner) after distributions and fees to the General Partner and its affiliates is projected to be 27% with a cash equity multiple of 2.87x based on an exit cap rate of 7%, which is in-line with current market cap rates for comparable properties.

The projected cash distributions for the first 5 years of the investment average 15% annually.

The expected term of the investment is 5 years.

General Partner will operate the Hostel for the duration of the term and will form a limited partnership entity as the General Partner.

Returns will be distributed to the Investor in the following manner:

• Firstly, 100% to the Investor (Limited Partner), until the Investor has received an IRR of 10%;
• Secondly, 20% to the General Partner and 80% to the Investor (Limited Partner), until the Investor has received an IRR of 15%;
• Thirdly, 30% to the General Partner and 70% to the Investor (Limited Partner), until the Investor has received an IRR of 18%;
• Thereafter, 40% to the General Partner and 60% to the Investor (Limited Partner).

Property Contact

If you are interested in this property and would like to receive more detailed information, please get in touch using the enquiry form below and a company representative will contact you shortly.

[ Note:
- fields marked * are necessary to fill
- telephone should include International Prefix]

http://www.brantstone.com/property/value-add-property-in-usa-01112801 01112801 Value-add Hostel Investment in Miami Beach with Targeted Investor IRR = 27%