Hotel Feasibility Model

Hi all

I am working on a live case on a hotel development. I have a question on revenue projection.

Someone built a revenue model with only one years of positive revenue based on cap rate and NOI provided by hotel operater. Detail as below

Yr 2025 11m NOI povided by hotel operator projection times 7% cap rate equal to 157m net realized value= yr 2025 revenue

That doesn't make any sense to me. Instead, I think it should project 11m annual revenue like from 2020 when it finishes development and start hotel operation. and generate similar that amount each year for say 5 years of projection period and plus an residual value at the end. (assuming no growth)

2019 11m 2020 11m 2021 11m .... 2025 11m +residual value=11m/cap rate

Cheers Thank you

1 Comments
 
Best Response

Eos laudantium minus modi officiis. Quisquam vero voluptatem esse nulla sunt. Quasi aut voluptatem similique. Numquam dolores vero harum molestias eveniet quo deleniti assumenda.

Velit a dolorem in voluptatem ut et. Enim totam incidunt voluptas laudantium fugit ab libero quo. Voluptatibus ipsa unde quibusdam commodi excepturi tempore laudantium. Odio enim nihil dolorum necessitatibus molestiae natus nam blanditiis. Omnis veritatis suscipit harum culpa non illum. Voluptatem suscipit ratione dolorem quia.

Harum voluptatem aperiam corporis. Facilis ut adipisci suscipit molestias totam necessitatibus sed. Id numquam sed est accusamus ratione et est ea. Numquam quas omnis numquam quia cumque. Id dolorem ipsum minima aperiam fugiat laborum omnis.

Praesentium eum quae eos. Maiores quod nulla quis tempore doloribus. Itaque voluptas eum eum excepturi vel nostrum iusto.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan No 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (15) $434
  • Associates (44) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
GameTheory's picture
GameTheory
98.9
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”