Cash-on-cash yield


60% LTV

Early Repayment

Waived after 3 year hold

PE house with a forward commitment to acquire a hotel at practical completion,

required amortisation profile to maximise IRR and cash-on-cash yield.

The deal


  • £34 million hotel


  • First legal charge on hotel


  • Operating income (but none proven as new build)


  • £20m at 60% LTV
  • 5 year term
  • Bespoke repayment profile


  • New to market
  • No proven trading history
  • Considerable new supply in area

Facility Secured

  • 5 year term, 60% LTV
  • Sculpted amortisation, providing enhanced cash-on-cash yield


Our client, a PE investment house, required finance for its forward commitment to purchase a London hotel following its practical completion. The client, with an extensive UK portfolio, had a strong track record of hands on, active management, and planned to manage the hotel with a specialist hotel operating partner, under a franchise agreement.

We performed detailed cashflow and stress-testing analysis on the prospective trading figures to demonstrate the asset’s ability to support the funding sought, despite its lack of track record. By sculpting the amortisation profile in a progressive nature, we secured funding for a 60% LTV facility which achieved a more stable and enhanced cash-on-cash yield (8-9%) over the term versus the outturn from the client’s incumbent lender’s terms.

A 5 year term facility was secured which allowed full prepayment after a 3 year hold period with no early repayment penalties.

How can we help?

    Subscribe me to your mailing list

    Want the details?

    Colliers Structured Finance
    Second Floor, Weighbridge House, Liberation Place, St.Helier, JE2 3NA, Jersey.

    +44 1534 767 600

    Subscribe to Colliers news and events