The extension test on this $6.2M hotel bridge looks unfinishable
A sponsor I've co-invested debt with twice is buying a 120-key full-service hotel out of a lender-driven sale. Purchase $8.9M, so about $74k a key on a property that was built for far more. Trailing twelve RevPAR $61 on ADR $99 and 62% occupancy, which for full service in that market is under the competitive set by a wide margin. Their case is that the previous owner stopped spending and the food and beverage operation has been closed for two years.
The loan I'm being asked into: $6.2M total, $5.0M funded at close, $1.2M future advance for the property improvement plan. Rate is floating over an index with a floor, interest only, 24 months with two six-month extensions. Sponsor equity is $3.4M plus a $2.1M PIP budget, so the future advance covers a bit over half of the renovation and their cash covers the rest. There's a $640k interest reserve inside the funded portion.
Two things I can't get comfortable with.
First, the interest reserve. At the current index plus spread the loan carries roughly $520k a year in interest at full draw. $640k is fifteen months. The PIP schedule runs eleven months by their own contractor letter. That leaves almost nothing between the last rooms coming back online and the first payment out of operations, on a property whose stabilized case assumes RevPAR climbs from $61 to $84.
Second, the extension test. Each extension requires a 1.25x debt service coverage on trailing twelve months net operating income. If the renovation runs through month eleven, the trailing twelve at the first extension date includes eight or nine months of rooms out of service. I don't see how that test is ever satisfied on trailing numbers, which either means the sponsor never gets the extension or the lender has always intended to waive it.
I'm being offered a $1.5M participation at a 90-day cure right and no control over waivers. The specific decision is whether I ask for the extension test rewritten to annualized trailing three months post-completion, or whether I pass and stay out of construction-period hotel debt entirely. I have not had a lawyer read the participation agreement yet.