First, BICA is considering the purchase of the Empty Arms hotel. Next year's NOI and cash...

First, BICA is considering the purchase of the Empty Arms hotel. Next year's NOI and cash flow is expected to be $2,000,000 and BIC's economic forecast of market supply and demand and vacancy levels indicated they will continue to be in balance. As a result NOI should increase by 1.5 percent each year based upon expected capital improvements, and BIC believes they should earn 9% total return on the investment.

What is the estimated value of the property?

What cap rate should be found from recently sold properties that are comparable to Empty Arms? NOTE how the cap rate reflects the growth in NOI.

Should they purchase this investment if the negotiated asking price is $27M?

Solutions

Expert Solution

The Value to purchase at year end (i.e. Y1) is $2,000,000. Value at Year begining is 2000,000*1/1.09 = $1,834,862.

So, estimated value of the property is $1,834,862.

Value of property after one Year = 1,834,862 + 1.5% = 1,862,385.

So, Rate will be 2000000 - 1862385 = 137615 , 137615/1862385*100 = 7.40%

No, they should not buy, because price very high.

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

A property has first year NOI of $1.5 million. NOI grows at 7% during the next...

A property has first year NOI of $1.5 million. NOI grows at 7% during the next two years. In year four, NOI goes drops 50% due to a lost tenant. You are very lucky and replace the tenant. Year five NOI is 4X year four. (continues below…) What is year 5 NOI? continue…You have a $10 million mortgage on this property, at 5% interest, amortization of twenty years. There are two partners who have invested $3 million total in the...

You are considering the purchase of an apartment complex. Purchase price: $775,000 BTCF: Year NOI 1...

You are considering the purchase of an apartment complex. Purchase price: $775,000 BTCF: Year NOI 1 $103,085 2 $108,361 3 $113,875 4 $119,636 5 $125,651 Holding period is four years Cap rate is expected to be 7% in year 4 Selling expenses will be 5% of the sale price The 4-year Treasury bill rate is 3% and your risk premium for this project is 8% a) Calculate the NPV of this project assuming that you do not take any mortgages...

You are considering a hotel purchase. The current purchase price is $ 3,000,000. The bank is...

You are considering a hotel purchase. The current purchase price is $ 3,000,000. The bank is willing to finance 70% of the purchase price for 20 years in quarterly installments at 8% per annum mortgage nominal rate. What is the balloon payment you will have to pay, if you want to resell the hotel after 10 years? Consider a fully amortizing fixed rate mortgage. a) $ 0 b) $ 1,445,395 c) $ 1,669,270 d) $ 1,981,333

X Company is considering buying a part next year that it currently makes. This year's production...

X Company is considering buying a part next year that it currently makes. This year's production costs for 3,200 units were: Per Unit Total Direct Materials 3.70 11,840 Direct Labor 3.00 9,600 Variable overhead 4.10 13,120 Fixed overhead 3.10 9920 Total 13.90 44,480 A company has offered to supply this part for $14.68 per unit. $4,662 of X Company's fixed overhead are allocated costs that will occur even if they buy the part. But if X Company buys the...

X Company is considering buying a part next year that they currently make. This year's production...

X Company is considering buying a part next year that they currently make. This year's production costs for 3,100 units were as follows: Per-Unit Total Direct materials $3.96 $12,276 Direct labor 3.18 9,858 Variable overhead 4.20 13,020 Fixed overhead 3.90 12,090 Total $15.24 $47,244 A company has offered to supply this part to X Company for $13.84 per unit. If X Company accepts the offer, it will avoid fixed costs of $5,440, and it will be able to lease the...

X Company is considering buying a part next year that they currently make. This year's production...

X Company is considering buying a part next year that they currently make. This year's production costs for 3,100 units were as follows: Per-Unit Total Direct materials $3.76 $11,656 Direct labor 4.26 13,206 Variable overhead 2.70 8,370 Fixed overhead 4.60 14,260 Total $15.32 $47,492 A company has offered to supply this part to X Company for $13.98 per unit. If X Company accepts the offer, it will still incur fixed costs of $7,130, but it will be able to lease...

X Company is considering buying a part next year that they currently make. This year's production...

X Company is considering buying a part next year that they currently make. This year's production costs for 3,300 units were as follows: Per-Unit Total Direct materials $2.87 $9,471 Direct labor 3.69 12,177 Variable overhead 3.00 9,900 Fixed overhead 4.40 14,520 Total $13.96 $46,068 A company has offered to supply this part to X Company for $12.79 per unit. If X Company accepts the offer, it will avoid fixed costs of $7,405, and it will be able to lease...

X Company is considering buying a part next year that it currently makes. This year's production...

X Company is considering buying a part next year that it currently makes. This year's production costs for 3,400 units were: Per-Unit Total Direct materials $3.79 $12,886 Direct labor 4.56 15,504 Variable overhead 3.90 13,260 Fixed overhead 3.20 10,880 Total $15.45 $52,530 A company has offered to supply this part for $16.22 per unit. $4,461 of X Company's fixed overhead are allocated costs that will occur even if they buy the part. But if X Company buys the part, it...

A company has just paid its first dividend of $3.94. Next year's dividend is forecast to...

A company has just paid its first dividend of $3.94. Next year's dividend is forecast to grow by 9 percent, followed by another 9 percent growth in year two. From year 3 onwards dividends are expected to grow by 3.2 percent per annum, indefinetely. Investors require a rate of 14 percent p.a for investments of this type. The current price of the share is (round to nearest cent). a.$41.79, b.$38.19, c.$22.13, d.$21.84

A company has just paid its first dividend of $4.01. Next year's dividend is forecast to...

A company has just paid its first dividend of $4.01. Next year's dividend is forecast to grow by 10 percent, followed by another 10 per cent growth in year two. From year three onwards dividends are expected to grow by 3.3 percent per annum, indefinitely. Investors require a rate of return of 18 percent p.a. for investments of this type. The current price of the share is (round to nearest cent)

Subjects