| Option | Structure | Return Profile | Entry |
|---|---|---|---|
| A. Debt ✓ | Secured first position, fixed return | 9% fixed interest, I/O | Pre-COE |
| B. PropCo Equity ✓ | Ownership stake — cash flow + appreciation | 9% pref + 70/30 upside | Pre-COE preferred |
| C. Blended ✓ | Debt at acquisition, equity at conversion | 9% fixed Phase 1 → equity Phase 2 | Staged |
| D. Build Partner | Construction-phase equity — hotel upside | GP/LP — contact to discuss | Q1 2027 |
| Season | Tahoe | Palm Springs |
|---|---|---|
| Jan–Mar | ⬆ Peak (Ski) | ⬆ Strong (Weather) |
| Apr–May | Shoulder | ⬆ Peak (Coachella) |
| Jun–Aug | ⬆ Peak (Summer) | Slow (Heat) |
| Sep–Oct | Shoulder | ⬆ Shoulder → Peak |
| Nov–Dec | ⬆ Building (Ski) | ⬆ Strong (Snowbirds) |
| Source | Amount | % |
|---|---|---|
| Investor Equity (this raise) | $1,500,000 | 39% |
| Seller Financing (5.0% Y1) | $2,375,000 | 61% |
| Phase 1 Total — Acquisition | $3,875,000 | 100% |
| Source | Amount | Notes |
|---|---|---|
| Construction Loan | ~$4,000,000 | Regional bank, post-entitlement |
| Equity Co-Invest | ~$2,000,000 | Option C/D investors |
| Phase 2 Total — Renovation | ~$6,000,000 | Q1 2027 |
| Use | Phase | Amount |
|---|---|---|
| Property Acquisition | 1 | $3,875,000 |
| Hall Construction (F&B Hub) | 2 | $2,000,000 |
| Boarding House Renovation (10 Keys) | 2 | $1,500,000 |
| Flagship House Renovation (7 Keys) | 2 | $2,500,000 |
| Total Project Cost | $7,750,000 |
| Unit | Rent | Unit | Rent | Unit | Rent |
|---|---|---|---|---|---|
| 1 | $1,700 | 8 | $1,400 | 15 | $1,950 |
| 2 | $1,400 | 9 | $1,350 | 16 | $1,400 |
| 3 | $1,400 | 10 | $1,350 | 17 | $1,400 |
| 4 | $1,350 | 11 | $1,400 | 18 | $1,700 |
| 5 | $1,450 | 12 | $1,600 | 19 | $2,100 |
| 6 | $1,550 | 13 | $2,700 | ||
| 7 | $1,600 | 14 | $1,900 |
| Property | Rooms | Price | $/Room |
|---|---|---|---|
| El Noa Noa | 8 | $2.85M | $356,250 |
| Spirit of Sofia | 19 | $5.62M | $295,553 |
| The Muse Hotel | 9 | $2.05M | $227,889 |
| Terra Palm Springs | 13 | $2.75M | $211,538 |
| The Cole | 30 | $6.26M | $208,760 |
| The Westcott | 10 | $1.80M | $179,625 |
| Market Average | 15 | — | $246,603 |
| Palm Springs Manor | 17 | $3.88M | $203,947 -17% |
| Revenue by Product | Annual | Margin | NOI |
|---|---|---|---|
| The Hall (F&B / Commissary) | $500,000 | 27% | $137,000 |
| Boarding House (10 Keys) | $816,000 | 35% | $286,000 |
| Flagship House (7 Keys) | $1,530,000 | 44% | $673,000 |
| Total Campus | $2,846,000 | 39% | $1,096,000 |
| Year | Revenue | NOI | After Debt Service |
|---|---|---|---|
| 2026 — Phase 1 (In-Place) | $368K | $239K | $133K |
| 2027 (Ramp-Up) | $1.2M | $420K | See note |
| 2028 (Stabilized) | $2.85M | $1.10M | $880K+ |
| 2029 | $2.90M | $1.12M | $900K+ |
| 2030 | $2.96M | $1.15M | $920K+ |
| 2031 | $3.02M | $1.17M | $940K+ |
| 2032 | $3.08M | $1.20M | $960K+ |
| Exit Cap Rate | Value | Multiple | Profit |
|---|---|---|---|
| 9.0% (Conservative) | $12.2M | 1.6× | $4.5M |
| 8.0% (Base Case) | $13.75M | 1.8× | $6.0M |
| 7.0% (Optimistic) | $15.7M | 2.0× | $7.95M |
| Period | Capex |
|---|---|
| Q1 2026 (Closing) | $3,875,000 |
| Q3-Q4 2026 (Hall) | $2,000,000 |
| Q1-Q2 2027 (Reno) | $4,000,000 |
| Total | $7,750,000 |
| Partner | Role | Known For |
|---|---|---|
| Union Square Hospitality Group | Operations & Training | Danny Meyer. Shake Shack, Gramercy Tavern, The Modern |
| Bjarke Ingels Group (BIG) | Hall Architecture | NOMA Copenhagen, Audemars Piguet Hotel |
| Michael Hsu Office of Architecture | Interiors & Art Direction | Arlo Hotels, Thompson Nashville, Soho House Austin |
| Colliers | Appraisal | $4.4M stabilized / $7.5M hotel conversion valuation |