Private Coastal Hotel Opportunity
Namibian Coast
N$74,000,000
A confidential hotel opportunity released to registered investors only. Location and trading detail on qualification.
Not every opportunity belongs on the open market. This hotel is offered privately to registered investors, with full trading information released following a qualification discussion.
Indicative figures shown are illustrative placeholders until the full investment pack is released.
Highlights
- Confidential release to registered investors
- Established trading hotel
- Full investment pack on qualification
Key facts
- Asking price
- N$74,000,000
- Property type
- Hotel
- Investment type
- Private Opportunity
- Development status
- Completed
- Bedrooms
- 38
- Bathrooms
- 40
- Building size
- 3900 m²
- Land size
- 5,600 m²
- Reference
- WA-501
This is a private opportunity. Full information is released to registered investors following a qualification discussion.
ROI & capital growth snapshot
What this opportunity could return.
These are projections based on the base-case assumptions recorded for this listing — not a forecast and not a guarantee. Every input can be changed in the calculator below.
Projected net yield
-4.4%
Net income ÷ asking price
Projected net income (year 1)
N$-3.29m
After operating costs
Projected cash-on-cash ROI
-44.1%
On N$22.46m cash invested
Projected 5-year total return
-76%
Income plus capital growth
| Holding period | Projected value | Projected capital gain | Growth assumption |
|---|---|---|---|
| 3 years | N$93.22m | N$19.22m | 8.0% p.a. |
| 5 years | N$108.73m | N$34.73m | 8.0% p.a. |
| 10 years | N$159.76m | N$85.76m | 8.0% p.a. |
Capital growth is an editable assumption held against this listing, not a market forecast.
Investment at a glance
The numbers behind the opportunity.
All figures below are projected and update live as you change the assumptions.
Purchase price
N$74,000,000
Asking price / adjustable
Projected annual revenue
N$459,900
Projected
Projected net operating income
N$-3,287,268
Projected
Projected net yield
-4.4%
NOI ÷ price
Projected occupancy
60%
Projected
Assumed capital growth
8.0%
Assumption, not a forecast
Projected 5-year value
N$108,730,278
Projected
Projected cash-on-cash
-44.1%
With financing
Interactive calculator
Adjust the assumptions.
Investment period
Revenue & net income
How the income is built up.
Financing
Cash flow after debt service.
Loan amount
N$51,800,000
30% deposit
Monthly repayment
N$552,411
11.5% over 20 years
Annual debt service
N$6,628,927
Monthly cash flow
N$-826,350
Annual cash flow
N$-9,916,195
Cash-on-cash return
-44.1%
On N$22.46m total cash in
Total initial investor cash includes deposit N$22.20m, transfer & acquisition costs N$85k and furniture / setup N$180k.
Capital growth potential
Compound value over time.
Current value
N$74.00m
Year 1
N$79.92m
Year 3
N$93.22m
Year 5
N$108.73m
Year 10
N$159.76m
Capital growth of 8.0% per annum is an assumption and is not guaranteed.
Total investment return
Operating income + capital growth.
Exit calculator
What could my investment look like at exit?
Projected property value
N$108.73m
Less outstanding loan
N$47.29m
Less selling costs (4%)
N$4.35m
Projected equity at exit
N$57.09m
Cumulative operating cash flow
N$-51.68m
Total cash invested
N$22.46m
Projected total investor value
N$5.42m
Projected total return
-76%
Projected profit N$-17.05m
Occupancy analysis
What happens at different occupancy levels?
| Occupancy | Nights sold | Gross revenue | Operating costs | Net income | Net yield | Monthly income | Cash flow | Cash-on-cash |
|---|---|---|---|---|---|---|---|---|
| 35% | 128 | N$268k | N$3.69m | N$-3.42m | -4.6% | N$-285k | N$-10.05m | -44.7% |
| 50% | 183 | N$383k | N$3.72m | N$-3.34m | -4.5% | N$-278k | N$-9.97m | -44.4% |
| 65% | 237 | N$498k | N$3.76m | N$-3.26m | -4.4% | N$-272k | N$-9.89m | -44.0% |
| 75% | 274 | N$575k | N$3.78m | N$-3.21m | -4.3% | N$-267k | N$-9.84m | -43.8% |
10-year projection
Year by year.
| Year | Property value | ADR | Occ. | Gross revenue | Operating cost | Net income | Debt service | Net cash flow | Loan balance | Investor equity |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | N$79.92m | N$2,100 | 60% | N$460k | N$3.75m | N$-3.29m | N$6.63m | N$-9.92m | N$51.09m | N$28.83m |
| 2 | N$86.31m | N$2,226 | 60% | N$487k | N$3.97m | N$-3.48m | N$6.63m | N$-10.11m | N$50.30m | N$36.02m |
| 3 | N$93.22m | N$2,360 | 60% | N$517k | N$4.21m | N$-3.69m | N$6.63m | N$-10.32m | N$49.41m | N$43.81m |
| 4 | N$100.68m | N$2,501 | 60% | N$548k | N$4.46m | N$-3.92m | N$6.63m | N$-10.54m | N$48.41m | N$52.27m |
| 5 | N$108.73m | N$2,651 | 60% | N$581k | N$4.73m | N$-4.15m | N$6.63m | N$-10.78m | N$47.29m | N$61.44m |
| 6 | N$117.43m | N$2,810 | 60% | N$615k | N$5.01m | N$-4.40m | N$6.63m | N$-11.03m | N$46.03m | N$71.40m |
| 7 | N$126.82m | N$2,979 | 60% | N$652k | N$5.32m | N$-4.66m | N$6.63m | N$-11.29m | N$44.62m | N$82.20m |
| 8 | N$136.97m | N$3,158 | 60% | N$692k | N$5.63m | N$-4.94m | N$6.63m | N$-11.57m | N$43.05m | N$93.92m |
| 9 | N$147.93m | N$3,347 | 60% | N$733k | N$5.97m | N$-5.24m | N$6.63m | N$-11.87m | N$41.28m | N$106.65m |
| 10 | N$159.76m | N$3,548 | 60% | N$777k | N$6.33m | N$-5.55m | N$6.63m | N$-12.18m | N$39.29m | N$120.47m |
Revenue vs net income
Investor equity & cumulative cash flow
The report is generated from the assumptions currently set above.
Investment projections are illustrative estimates based on the assumptions displayed and are provided for informational purposes only. Actual occupancy, rental income, expenses, financing costs, property values and investment returns may differ. Historical performance, where provided, does not guarantee future performance. Investors should obtain independent financial, legal, tax and property advice before making an investment decision.
Operating model
How this asset earns.
- Asset type
- Hotel
- Investment focus
- Private Opportunity
- Current status
- Completed
- Income basis
- Nightly rate × occupancy
- Management assumption
- 10% of revenue
- Operating cost assumption
- 22% of revenue
Risks & considerations
What we verify together.
- Trading records, bookings and cost history reviewed against the assumptions used above.
- Seasonality: Namibian coastal and safari demand varies considerably through the year.
- Financing terms, deposit requirements and interest rate movement for non-resident buyers.
- Condition, compliance, zoning and municipal approvals relevant to the asset.
- Staffing, management continuity and owner involvement after transfer.
- Currency and exit considerations if you invest from outside Namibia.
This is not financial or legal advice. Independent verification through your own advisers is recommended before any commitment.
Location
Namibian Coast
Detailed location notes — access, surrounding demand drivers and exact positioning — are shared in the investment pack for this listing.
Request location details
Next step
Request the full investment pack.
The investment pack includes property information, photography, trading or projected financials, the assumptions behind the modelling, financing scenarios, occupancy scenarios, capital growth scenarios and exit projections — prepared against this specific opportunity (WA-501).
Prefer to talk? WhatsApp +264 81 128 8681 or email wilko@buddy.na.