Operator agreement on a 140-key select service: incentive fee threshold is doing all the work
I've been reading the management agreement on a select service deal a group I know is putting together, 140 keys, secondary market with a hospital and a state university inside three miles. I came at this from the trades side so the physical plant is where I'm comfortable, and the operating agreement is where I'm not.
Numbers as underwritten: current RevPAR $89 on 68% occupancy, ADR $131. Post-PIP they're modeling $112 RevPAR at 73% within 30 months. Total capitalization $21.4M, $7.9M equity, PIP budget $4.1M ($29k per key) with a brand-required scope. Year 3 stabilized NOI $2.05M. Exit underwritten at 8.0% cap.
The agreement: 3% of total revenue base fee, incentive fee of 10% of GOP above a threshold, threshold set at $1.9M. Term is 10 years with two 5-year renewals at operator option. Termination for cause requires missing 85% of budgeted GOP two consecutive years, and the budget is prepared by the operator subject to owner approval, which is defined as approval not to be unreasonably withheld.
What bothers me: the threshold is GOP, before property taxes, insurance, FF&E reserve, and debt service. The operator can hit a great GOP number in a year where the owner's cash flow is negative and still earn incentive. And the operator writes the budget the termination test measures against.
Specific decision: I've been asked whether to push for the incentive threshold to move down the P&L to NOI after reserve, or to leave the fee and instead buy a shorter term with a clean owner termination on sale. Can't get both. Which one actually protects the equity?