The following 5 questions are based on this situation: Suppose you are considering the acquisition of a hotel that is currently trading at $ 67 million. The current return on such investments on the market is estimated at 10%. The investor's required rate of return is of 11%. The asset's (annual) NOI for the next 5 years [i.e. the current lease term) is $ 6,000,000. At the end of the current lease, you expect the NOI to increase to $ 6,500,000 for the foreseeable future. You anticipate selling the property five years from today. The building to land value ratio is 3:1 and the depreciable life of the property is 39 years. You contacted your banker who is willing to give you a LTV of 80%. The mortgage loan details are: 7.5% 30-year monthly amortizing loan. The tax rates are as follows: 22% income tax, 25% depreciation recapture tax, 20% capital gains tax. Consider straight-line depreciation. The going-in Cap rate is 7%. 5 years later, 50bps additional risk premium should be applied to estimate the going-out cap rate. The cost of sales( and purchase) is 3%. What is the taxable income in year 4?

Entrepreneurial Finance
6th Edition
ISBN:9781337635653
Author:Leach
Publisher:Leach
Chapter14: Security Structures And Determining Enterprise Values
Section: Chapter Questions
Problem 11EP
icon
Related questions
Question

Please only answer practice question 8

Question 8
On the basis of the data provided at Question 6, how much (in $) is the capital gain tax?
O a. $9,123,160
O b. $6,671,785
O. $ 3,413,333
O d. $ 1,824,632
Transcribed Image Text:Question 8 On the basis of the data provided at Question 6, how much (in $) is the capital gain tax? O a. $9,123,160 O b. $6,671,785 O. $ 3,413,333 O d. $ 1,824,632
Question 6
The following 5 questions are based on this situation: Suppose you are considering the
acquisition of a hotel that is currently trading at $ 67 million. The current return on such
investments on the market is estimated at 10%. The investor's required rate of return is of
11%. The asset's (annual) NOI for the next 5 years (i.e. the current lease term) is $ 6,000,000.
At the end of the current lease, you expect the NOI to increase to $ 6,500,000 for the
foreseeable future. You anticipate selling the property five years from today. The building to
land value ratio is 3:1 and the depreciable life of the property is 39 years. You contacted your
banker who is willing to give you a LTV of 80%. The mortgage loan details are: 7.5% 30-year
monthly amortizing loan. The tax rates are as follows: 22% income tax, 25% depreciation
recapture tax, 20% capital gains tax. Consider straight-line depreciation. The going-in Cap
rate is 7%. 5 years later, 50bps additional risk premium should be applied to estimate the
going-out cap rate. The cost of sales( and purchase) is 3%. What is the taxable income in year
4?
O a. $832,534
O b. $ 4,093,195
O. $ 183,158
O d. $2,120,996
Transcribed Image Text:Question 6 The following 5 questions are based on this situation: Suppose you are considering the acquisition of a hotel that is currently trading at $ 67 million. The current return on such investments on the market is estimated at 10%. The investor's required rate of return is of 11%. The asset's (annual) NOI for the next 5 years (i.e. the current lease term) is $ 6,000,000. At the end of the current lease, you expect the NOI to increase to $ 6,500,000 for the foreseeable future. You anticipate selling the property five years from today. The building to land value ratio is 3:1 and the depreciable life of the property is 39 years. You contacted your banker who is willing to give you a LTV of 80%. The mortgage loan details are: 7.5% 30-year monthly amortizing loan. The tax rates are as follows: 22% income tax, 25% depreciation recapture tax, 20% capital gains tax. Consider straight-line depreciation. The going-in Cap rate is 7%. 5 years later, 50bps additional risk premium should be applied to estimate the going-out cap rate. The cost of sales( and purchase) is 3%. What is the taxable income in year 4? O a. $832,534 O b. $ 4,093,195 O. $ 183,158 O d. $2,120,996
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Treasury Market
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage