Welcome to Heritage International Capital

Project Snapshot

  • Project Aspen is a private credit acquisition financing for an established U.S. hospitality sponsor acquiring two highly profitable institutional hotel portfolios across the Midwest and Southern US.
  • The transaction combines a proven operating platform with immediate integration, diversified branded exposure (Marriott, Hilton, IHG, Choice), and a clear path to operational margin expansion. Lenders enter day one into a stabilized, cash-flowing branded hotel portfolio with no encumbering management agreements and limited near-term CapEx exposure.

14

cash-flowing branded hotels

1,574

Pristine, modern keys

88%

Extended-stay model occupancy

42%

Extended-stay model NOI margin

16 – ‘25

Vintage

231

luxury condos

Investment Highlights

  • Immediate Scale with Institutional-Quality Cash Flow: Day-one acquisition of ~$29.4MM in 2025E consolidated EBITDA across 14 branded hotels with stabilized operations. Existing infrastructure enables seamless integration, corporate efficiencies, and margin lift — not a development or turnaround story.
  • Defensive Extended-Stay Economics: Portfolio anchored by premium extended-stay assets at ~88% occupancy and ~42% NOI margins, driven by long guest stays, structurally low staffing needs, and resilient regional demand. Recently delivered assets add NOI upside through stabilization and 7–9% targeted annual RevPAR growth.
  • Modern, Diversified Institutional Asset Base: 1,574 keys built between 2016–2025 minimize near-term CapEx. Cross branded exposure across four major flag families validates the sponsor’s mid-market operating model and delivers durable cash flow resilience.
  • Proven Sponsor with Frictionless Integration: Founder-led platform has delivered ~26% revenue CAGR from 2023A- 2025E while maintaining ~40% EBITDA margins. Target assets are unencumbered by management agreements, enabling seamless integration into the sponsor’s centralized operating platform with no transition friction, operator disputes, or buyout overhang.
  • Robust Credit Profile & Financing Flexibility: Illustrative ~$100MM senior debt structure produces ~2.1x pro forma DSCR, providing substantial downside protection. Flexible across property-level or HoldCo financing, with senior, unitranche, or structured solutions — underwriting already validated by an in-place institutional term sheet.

Financial Snapshots & The offers

$$150–$200M

AUM through acquisitions

$68.1M

2025E Consolidated Revenue

$29.4M

2025E Consolidated EBITDA

7-9%

Annual RevPAR growth

2.1x

Pro Forma Consolidated DSCR

5.2x

Proforma Leverage on EBITDA

  • Financing Sought: $100MM–$200MM acquisition financing with flexibility across senior, unitranche, or structured private credit — including upsize capacity through structured tranches.
  • Market-Validated Capital Structure: Reference terms supported by an in-place ~$149MM senior term sheet at ~62.5% LTV, alongside ~$80–$90MM sponsor equity, establishing a clear institutional pricing and leverage benchmark.
  • Sponsor Alignment: Founder-led operating platform with meaningful sponsor equity participation and potential rollover alignment.
  • Downside Protection: >2.0x DSCR supported by diversified branded cash flows, modern institutional-quality collateral, and unencumbered operations enabling full operational control and seamless integration.