Hotel Development & Operation (10-year) Financial Model

Description
Hotel Development & Operation (10-year) Financial ModelThis comprehensive financial model is designed to assist in the evaluation and planning of hotel development projects, covering all critical aspects of investment and operational performance.
The model incorporates initial CapEx analysis, revenue forecasting from room rentals and F&B services, detailed payroll projections, and cash flow analysis. Key financial metrics, including ROI, NPV, and IRR, are calculated to assess the project’s viability.
Additionally, sensitivity analysis are included to evaluate the impact of various scenarios on project outcomes. This model serves as a valuable tool for investors, developers, and operators looking to optimize the financial performance of hotel projects from inception to ongoing operations.
Key Inputs
Assumptions Sheet

• Name of business;
• Business Name
• Business Sector
• Address/City
• Selection of Country (automatically fill in Region and Subregion)
• Currency Selection
• Reporting Starting Year
• Loan Amount
• Annual Interest Rate
• Loan Years period
• Interest Payment period
• Rooms Assumptions for ten different types
• Direct Cost Assumptions
• Operating Expenses Assumptions
• Tax rate
• Real estate tax according to development costs
• LP – GP Capital Contribution
• Initial Expenses
• Selection of units according to imperial or metric system

Calculations

• Calculate revenue from Rooms and F&B assumptions on a monthly basis over a time span of ten years.
• Clearly and separately calculate the monthly revenue of accommodation and F&B income.
• Clearly and separated calculation of monthly Costs of apartments and stays
• Clearly and separately calculate monthly cash flow, including the development phase.

CapEx

• Calculation of annual depreciation based on acquisitions
• Calculation of annual depreciation of annual additions.

Payroll

• Calculation of payroll for 15 personnel
• Departmental analysis according to inputs.

The output sheets for the forecasted 10-year are listed below.

• Annual cash flow by selecting and comparing month and year (dynamically change to Actual – Forecast)
• Monthly Budgeted Cashflow (dynamically change according to assumptions)
• Monthly Actual Cashflow (data should be inserted according to actual figures)
• Income Statement: Gross profit, EBIT (Earnings Before Interest and Taxes), and net profit calculations. Year-over-year growth analysis.
• Cash Flow Statement: Ten years annual projections
• Balance Sheet: Ten years of annual projections
• Financial Ratios
• Breakeven Analysis
• Valuation with/without sale proceeds.
• Investor Returns (4-tier waterfall distribution)
• Dashboard with dynamic graphs.
• Executive Summary

About us
At N Consulting, we specialize in delivering top-tier financial modeling services tailored to meet the unique needs of businesses across various industries.
Our expert team creates detailed financial models that support strategic decision-making, optimize financial performance, and drive business growth.
We navigate our customers in the deep water of entrepreneurship by providing forecasting, budgeting, and valuation to empower your financial planning and ensure your company’s success.
Help & Support
If you encounter any issues with this model, please do not hesitate to contact our support team for prompt and comprehensive assistance.