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

106 WSO Academy Real Estate Session Reviews: 4.91/5

Class of '29 Sep 2026 Cohort

5.00/5

Real Estate Career Roadmap (optional)

“Nick was extremely informative and gave me a lot of solid and practical advice. He answered all of my questions clearly and thoughtfully. I really appreciated that he gave me an actionable plan for how to approach recruiting and developing my career in general. He was very open about sharing his own experiences. He also gave me helpful perspective on how to differentiate myself during the recruiting process and make my conversations with professionals more meaningful. I feel like I have a clearer understanding of what I should focus on and concrete next steps. This was overall a helpful and valuable conversation. ”

Class of '28 Aug 2026 Cohort

5.00/5

Real Estate Mock Interview

“Nick was fantastic. He didn’t just glance at my resume and give me generic advice—he explained exactly why it wasn’t telling the story I wanted it to tell, then helped me figure out how to fix it. He pushed me to be more intentional about how I talk about my experience and gave me concrete steps to prepare for interviews, from tailoring my resume to practicing financial modeling. I also appreciated how candid he was. When I asked about real estate capital markets versus sales and trading, he gave me his honest opinion while being clear about his own perspective. He shared interview guides, answered all my questions, and offered to do a more detailed mock interview if I move forward with JLL. I left with a lot of work to do, but also a much clearer idea of how to do it. I’d absolutely recommend talking with Nick.”

See All 11,127 WSO Academy Reviews

1 Comments

cpgame

?

8y

Best Response

Ipsum nam asperiores est maiores delectus voluptatem beatae. Cumque consequatur magnam libero cupiditate.

Reply

Quote

Report

Other

+25	EQT to buy Stockbridge - thoughts?	7	14h
+22	Moving From Dallas to Charleston	26	1d
+18	Switching from AM at Normal Developer to Development at Nonprofit	1	2d
+10	Take my price reduction b***h	6	2d
+9	Net Lease - What are your thoughts and opinions?	8	16h
+3	LaSalle Technical/Underwriting Test	1	1d
+3	anyone have a data center/capital markets modeling test to share?	1	3d
0	TISHMAN SPEYER LDP NYC	1	2d

1	redever	99.2
2	kanon	99.0
3	Secyh62	99.0
4	BankonBanking	99.0
5	dosk17	98.9
6	GameTheory	98.9
7	DrApeman	98.9
8	Betsy Massar	98.9
9	CompBanker	98.9
10	numi	98.8

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Hotel Feasibility Model

Score Breakdown

Feedback

Score Breakdown

Feedback

Elite Career Bootcamp. Top Job Offer Guaranteed.

Elite Career Bootcamp. Top Job Offer Guaranteed.

Hotel Feasibility Model

See All Comments - 100% Free

Trending Content - Real Estate Forum