The Investment Driven (ID) RevPAR and GOPPAR
|By Elie Younes and Russell Kett, October 17, 2003
Hotel managers, analysts and asset managers typically use the traditional operating and/or interest payment breakeven analysis to assess the potential profit of their hotel properties, or before setting the strategic positioning of a hotel.
In an increasingly competitive hotel market, and with more demanding hotel owners, this method, if used alone, might lead to a conflict of interest between the asset manager, the operator and the hotel investor, as it ignores the investment requirements of the shareholder in the asset.
This article elaborates on the traditional operating and interest payment breakeven analysis and illustrates the advantages of using investment driven breakeven analysis.
Operating Breakeven Analysis
The operating breakeven point is defined as the threshold where total operating costs are equal to total revenues – where operating costs are a combination of both fixed and variable expenses.
Hotel expenses have one component that is fixed and another that varies directly with occupancy or facility usage. The fixed component typically varies with inflation, while the variable component is adjusted for the percentage change between the occupancy and the facility usage that produced the known level of revenue or expense. The concept of identifying the cost structure of a hotel property is easier said than done, and requires proper statistical analysis, or comparable operating performance analysis. We briefly discuss each type of hotel expense item.
Fixed Costs = £1,000,000 per year
Variable Costs = 40% of total revenues
Let us assume too that 75% of the total revenues of the hotel are generated from the rooms department and that 25% are generated from the other operating departments (food and beverage, telephone, and so forth).
Therefore the operating breakeven of Hotel A can be computed by the
As illustrated in Table 1 and Figure 1, Hotel A requires a RevPAR (rooms revenue per available room) of approximately £35 per day in order to achieve an operating breakeven. It is, then, the market characteristics and positioning of the property that dictate the optimal trade off between occupancy and average daily rate that will achieve this RevPAR threshold.
This analysis allows managers and analysts to determine the hurdle point above which the property will show a positive EBITDA (earnings before interest, tax, depreciation and amortisation). Moreover, it enables line managers (in each department) to better assess the cost structure and profitability of their departments.
Table 1 - Operating Breakeven Analysis - Hotel A (£)
Figure 1 - Operating Breakeven Analysis - Hotel A (£)>
On the other hand, such an analysis neglects the cash required by both lenders and owners to provide the necessary return on their respective investment.
Interest Payment Breakeven Analysis
This analysis takes into account the cost of debt of a hotel property, and determines the threshold above which a hotel is unlikely to default on its interest payment. Typically, lenders use this analysis in order to assess the default risk safety margins of a hotel property. In other words, this threshold is set when EBITDA equals the interest payment of a hotel property.
Table 2 and Figure 2 illustrate our assumptions that the development cost for Hotel A is approximately £150,000 per room and that it is financed with 60% loan finance (60% loan, 40% equity). To simplify the exercise, let us consider that the hotel has a 15-year mortgage, with yearly interest-only payments and that the principal is repaid as a ‘bullet/balloon’ at the end of the lending period. Let us also assume that the annual interest rate on the loan is fixed at 7.0% (Libor + 350 points). Consequently, the hotel will need to pay £630,000 per year to cover its interest expenses. For the purpose of this exercise, we will also assume that the hotel will be refinanced at the end of the loan term.
According to Table 2, Hotel A requires total revenue of approximately £2.7 million in order to meet its operating and financing obligations. This figure equates to a RevPAR of approximately £56, compared to £35 to achieve the operating breakeven point. If the hotel is financed via a mortgage, whereby both a principal and an interest amount are paid in annuity for, say, 15 years, then the debt service breakeven point will be skewed upwards. In this case, the required RevPAR and GOPPAR would be around £80 and £50, respectively (but this is from a net cash flow standpoint). Alternatively, one can amortise the loan in order to identify the yearly interest expense.
It is also useful to use the gross operating profit (GOP) or GOPPAR (GOP per available room) as the hurdle operating level. The GOP threshold can then be computed by adding the non-operating fixed expenses – those between GOP and EBITDA (property taxes, insurance, incentive fees, and any other fixed charges, which in some hotels might include ‘rent’) – to the interest payment. As shown in Table 2, Hotel A requires GOPPAR of approximately £25 in order to achieve the interest payment breakeven point.
Table 2 - Debt Service Breakeven Analysis – Hotel A (£)
Figure 2 - Debt Service Breakeven Analysis - Hotel A (£)
This analysis takes into account the total cash expenses of a hotel operation and reflects the threshold above which a hotel property is likely to start generating profits for its owner; however, it assumes that there is no cost of equity for the investment. In other words, it does not take into consideration the required returns on the £6 million of equity used to finance the development.
Investment Driven Breakeven Analysis
The investment driven breakeven point is the threshold of revenues and operating performance (RevPAR and GOPPAR) required to cover the operating costs, the financing (interest) costs and the required equity return of a hotel operation and investment. In other words, it is the level of operating performance above which asset managers and general managers will meet the required investment returns to the owner, which is likely to have a positive effect on the asset value. Below this level of operating performance the owner would need to take action, as the property’s equity value might be eroding.
The investor would expect a risk-adjusted return on investment, taking into consideration the systematic and non-systematic risk that is borne by the hotel asset. Typically, return on equity requirements for hotel investments range from 12% to 20%. For the purpose of this exercise, we have assumed a required equity return of 15% per annum on the £6 million equity investment in Hotel A.
Therefore, the investment driven breakeven point is computed using the
Operationally, there are two key measures to monitor for achieving the investment driven threshold: RevPAR and GOPPAR.
ID.RevPAR, or Investment Driven RevPAR, is the threshold level of RevPAR a hotel operation would need to meet its operating expenses and interest payments, and to achieve the required investment return to the hotel investor. In other words, it is the minimum RevPAR that the operator or general manager should achieve in order to meet all operating, financing and investment requirements.
Similarly, ID.GOPPAR, or Investment Driven GOPPAR, is the threshold level of GOPPAR a hotel operation would need to meet its operating expenses and interest payments, and the required investment returns to the hotel investor. In other words, it is the minimum GOPPAR that the operator or general manager should achieve in order to meet all operating, financing and investment requirements.
The investment driven breakeven point is therefore translated into ID.RevPAR
using the following formula.
ID.GOPPAR is calculated using the following formula.
ID.RevPAR and ID.GOPPAR represent the actual financial breakeven point of a hotel investment (assuming a broadly similar return from cash flows and property appreciation. Alternatively one might reduce, and adjust, the required equity yield in a buoyant transaction market where property appreciation represents between 65% and 70% of total returns).
Table 3 - Investment Driven Breakeven Analysis - Hotel A (£)
Figure 3 - Investment Driven Breakeven Analysis - Hotel A (£)
We note from Table 3 that Hotel A requires an ID.RevPAR of approximately £90 in order to meet its operating, lending, and owners’ obligations. This figure translates into an ID.GOPPAR of approximately £55. Should the actual operating performance of the hotel drop below these levels, then the asset manager and investor should consider altering the strategy of the hotel or the return expectations associated with the investment in the property.
Synthesis and Conclusion
While one might consider that a hotel operation can ‘easily’ achieve an operating breakeven point, it is crucial to note that it requires a significant level of incremental performance to meet the financial and investment requirements of a hotel development. This is when a renowned and well-established operator (and asset manager) could potentially add value to the shareholder(s) in a hotel property. On the other hand, this somewhat reflects the usual conflict of interest between the hotel operator and the investor, and, potentially, the asset manager.
Figure 4 - Summary
The investment driven breakeven analysis has the following advantages.
About the Authors:
Elie Younes is an Associate with HVS International’s London Office, specialising in hotel valuations and feasibility studies. He joined HVS International in August 2001 after completing his MBA in International Hospitality Management at IMHI, a joint programme co-administered by Cornell University (USA) and the Essec Graduate Business School in Paris. Elie has four years of experience in the hospitality industry in the Middle East and benefits from a diverse multicultural background as he is fluent in Arabic, English, and French. Since joining HVS International, he has worked on several valuations and consultancy assignments in the Middle East, Africa and Europe.
Russell Kett is the Managing Director of the London office of HVS International, the worldwide specialist hotel real estate consulting firm. He specialises in hotel valuations and feasibility studies for hotels, resorts and time-share developments, but also advises on investment strategies, management and lease contracts, and profitability improvement. Prior to his 25-year career in hotel consultancy, he worked with one of the UK’s leading international hotel companies. He speaks frequently at hotel sector conferences and lectures regularly at leading hotel schools around the world.
Elie Younes, MBA
Mr. Russell Kett, FHCIMA, FBHA
|Also See:||GOPPAR, a Derivative of RevPAR! / Elie Younes and Russell Kett / March 2003|
|RevPAR vs. GOPPAR: There Are Times When RevPAR Just Doesn’t Reveal Enough; How One Hotel Company Gets Down Into the Numbers / PKF / April 2003|