This is in view mode only. In order to require any changes in the listing
please contact  our team on deals@brixflow.com

Stretched Senior, Co-Living Development in Dublin, Ireland

Dublin
,
Ireland
DEAL
001118
POSTED ON
February 18, 2021
INVESTMENT SUMMARY
IRR
NA
Multiple
NA
LTV
70%
First Year CoC
NA
Stabilised CoC
NA
Status
Funding
Deal #
001118
Asset Class
Co-living
Strategy
Development
Capital Type
Stretched Senior Debt
Deal Size
63.0
m
Investment Size
45.0
m
Holding Period
43 months
Success! The teaser is being generated. Check your inbox (and spam folder!).
Something went wrong. Please contact us on invest@brixflow.com or +44 2081 585 568
INVESTMENT HIGHLIGHTS
  • The property is located in Dublin 8, an area that is seeing important development and regeneration in close proximity to Dublin main amenities. Dublin has a noticeable shortage of co-living facilities with an increased demand of professionals and students both domestic and international for flexible living options.
  • The development will provide a  full suite of services and amenities for guests that will  include Co-Working space, F&B and guests amenities. GIA of 73,702 sqft and NIA of 51,406 sqft. Distribution of areas on NIA basis is as  follows: Co-Living 77%, Co-Working 8% and F&B and amenities 15%.
  • In terms of SoA, the property will feature a total of 213 units with a blend of studios and premium rooms. The long-term stay scheme will feature 69 units with a minimum of 3 months while the short-term scheme will feature 144 units.
  • Estimated GDV of €63m, based on a gross yield of 5.78% (CBRE Valuation). Land price of €11.8m. Total unlevered development costs, including land, construction and other costs, equate to £45m (40% profit on cost). Planning for the development has been secured; the 43 month project timeline consist of 31 months of development followed by 12 months of operations until stabilisation.
  • The Sponsor has recently has already acquired the land and development has already started and is looking for a stretched senior / whole loan development facility that will sit first charge. The Sponsor is contributing with its own equity for the remaining of the capital stack.
KEY DEAL POINTS
KEY FINANCIALS
ABOUT SPONSOR
Seasoned Sponsor
A reputable multi-cycle industry operator. Has less than 15 years of verifiable track record and less than $500m in turnover annually or less than $10bn of AUM.
FURTHER IMAGES
No Images
VIDEOS
LOCATION
DEAL DATA ROOM
Here you can find the data room submitted by the sponsor for your due diligence. It will also appear in your BrixFlow Data Room in your Dashboard. If you don't have access you can request access in the Request Introduction section.

CONTENT RESTRICTED

SUBMIT A CHANGE TO THE CURRENT LISTING
Please fill the form below to submit a change in the current listing. Any changes submitted require the internal approval of the investment team. Alternatively you can submit your request by email to deals@brixflow.com quoting the deal number.
REASON FOR THE CHANGE
CHANGES REQUESTED
Thank you! Your submission has been received!
Oops! Something went wrong while submitting the form.
INTRODUCTION REQUEST
Please specify the information requested.
REASON FOR THE REQUEST
*PRESS CTRL TO SELECT ALL THAT APPLY
COMMENTS
Thank you! Your access request has been submitted and we will be in touch shortly. In case of any questions you can contact us on deals@brixflow.com or +44 2080 505 024
Something went wrong while submitting the form. Please contact us on invest@brixflow.com or +44 2081 585 568
INVESTMENT SUMMARY
Strategy
Development
Asset Class
Co-living
LTV
70%
Deal Size
63.0
m
Closing
Capital Type
Stretched Senior Debt
Investment Size
45.0
m
Net IRR
NA
Multiple
NA
Holding Period
43 months
INVESTMENT DETAILS
  • The property is located in Dublin 8, an area that is seeing important development and regeneration in close proximity to Dublin main amenities. Dublin has a noticeable shortage of co-living facilities with an increased demand of professionals and students both domestic and international for flexible living options.
  • The development will provide a  full suite of services and amenities for guests that will  include Co-Working space, F&B and guests amenities. GIA of 73,702 sqft and NIA of 51,406 sqft. Distribution of areas on NIA basis is as  follows: Co-Living 77%, Co-Working 8% and F&B and amenities 15%.
  • In terms of SoA, the property will feature a total of 213 units with a blend of studios and premium rooms. The long-term stay scheme will feature 69 units with a minimum of 3 months while the short-term scheme will feature 144 units.
  • Estimated GDV of €63m, based on a gross yield of 5.78% (CBRE Valuation). Land price of €11.8m. Total unlevered development costs, including land, construction and other costs, equate to £45m (40% profit on cost). Planning for the development has been secured; the 43 month project timeline consist of 31 months of development followed by 12 months of operations until stabilisation.
  • The Sponsor has recently has already acquired the land and development has already started and is looking for a stretched senior / whole loan development facility that will sit first charge. The Sponsor is contributing with its own equity for the remaining of the capital stack.
INVESTMENT HIGHLIGHTS
Funding
SUMMARY
Opportunity to participate in the development of a unique Co-Living project in one of the upcoming areas in Dublin, Ireland . The Sponsor comprises of an experienced developer and an institutional investor that are contributing their own equity and are looking for a stretched senior loan to finance this profitable development.
i
G
Dashboard
i
z
Reservation
i
x
Meeting
Thank you! Your access request has been submitted and we will be in touch shortly. In case of any questions you can contact us on invest@brixflow.com or +44 2081 585 568.
Something went wrong while submitting the form. Please contact us on invest@brixflow.com or +44 2081 585 568
Success! The teaser is being generated. Check your inbox (and spam folder).
Something went wrong. Please contact us on invest@brixflow.com or +44 2081 585 568