التسجيل

The Saint Plaza

منصة تضم فندقًا فاخرًا ومركزًا للمؤتمرات وناديًا خاصًا وتعليمًا للفنون الطهوية في عاصمة البلاد.

تصورواشنطن العاصمةالضيافة · العضوية · التعليم

إجمالي الاستثمار
$350M
الإيرادات المتوقعة
≈ $85M
وظائف مباشرة ومدعومة
2,000–2,500

Investment and employment figures are sponsor-stated project plans; revenue is a modelled projection. Figures are not audited.

نظرة عامة وأطروحة السوق

Washington, D.C. is a top-tier hospitality market with demand drivers no other U.S. city shares: the federal government, the diplomatic corps, and the densest concentration of national associations, advocacy groups, and institutions in the country. The luxury segment is outperforming — luxury hotels posted RevPAR growth of roughly 4.4% — while the national construction pipeline contracts, limiting new competitive supply.

The global private members’ club market — roughly $32 billion in 2024 — is expanding fastest in wealth-dense, relationship-driven cities, and no U.S. city runs on membership and convening like Washington, where access and proximity are the currency. Recurring membership revenue is counter-cyclical and high-margin, and it anchors the demand base that lodging and events depend on.

A single property combining lodging, convening, a private members’ club, dining, and an accredited culinary school captures five reinforcing revenue streams — a flywheel a competitor building any one piece alone cannot replicate. The culinary school feeds the property’s own talent pipeline, builds brand and community goodwill, and creates a durable education asset in a market that prizes prestige.

Investment and revenue figures are planning estimates pending feasibility study.

مبرر الاستثمار والمخاطر والسياسات

Investment highlights
  • Washington, D.C. — singular federal, diplomatic, and association demand
  • Luxury RevPAR growing while the supply pipeline contracts
  • Five reinforcing revenue streams within one property
  • Counter-cyclical, high-margin membership revenue
Risk & mitigants
  • Hospitality demand cyclicalityMembership and association demand are counter-cyclical
  • Development cost and timelineExperienced hospitality development with a phased opening
  • Single-asset concentrationFive diversified revenue streams within the asset
  • Pre-feasibility estimatesFigures are subject to a full feasibility study
Incentive & policy alignment
  • Opportunity ZonesCapital-gains treatment where sited in a qualified zone
  • New Markets Tax CreditsFinancing support in eligible D.C. tracts
  • D.C. hospitality & workforce incentivesLocal development and training programs

Program eligibility, availability, and terms vary by siting and are subject to confirmation with the responsible authority.

Additionality — the but-for case

The integrated combined-use property is not delivered by any single-purpose developer; the partnership and siting support are what make the flywheel financeable in this market.

Community & local benefit
  • Hospitality careers and an accredited culinary-school pipeline
  • Local hiring and vendor commitments
  • Convening and cultural benefit for the District
How to engage
  1. 1Introductory call and mutual NDA.
  2. 2Access to the full data room, model, and feasibility materials.
  3. 3Structured term discussion — milestones, clawbacks, and community-benefit terms built in.
Contact the The Saint Plaza deal team →

الخطة التشغيلية ونشر رأس المال

Operational Plan

Indicative programme · 20262027
Activity
20262027
123456789101112123456789101112
01Luxury Hotel
02Conference Center
03Spa & Fitness
04Private Members Club
05Restaurants
06Culinary School

Capital Plan

Indicative allocation · pending feasibility
≈ $350M
Total Investment
≈ $85M
Projected Annual Revenue
0.2×
Revenue Multiple on Capital
Site, Land & Construction38%$133M
Plant, Equipment & Process30%$105M
Engineering & Development12%$42M
Working Capital & Commissioning11%$39M
Contingency & Financing9%$32M
Total capital plan$350M

المالية والأثر والعوائد

Illustrative modelHeadline figures (investment, revenue, jobs) are real. Economic-impact, credit, and valuation metrics below are derived from those figures using research-informed assumptions and are planning illustrations, not guarantees. Methodology draws on the sources listed at the foot of this briefing.

$24MEBITDAillustrative
28%EBITDA marginillustrative
$286MEnterprise valueillustrative
1.30×Min DSCRillustrative
14%Levered IRRillustrative
1.9×MOICillustrative
For economic-development offices

Economic & fiscal impact

Jobs decomposition
1,324 direct926 supported1.7× employment multiplier
Average wage vs. U.S. average
$52K / yr79% of U.S. average · verify vs. county average at siting
$5MEst. annual tax revenueproperty + income + sales
$156KCapital per job
1,050Construction job-years
79%Wage vs. U.S. average
For lenders & bond buyers

Capital structure & credit

Sources of capital
$228M debt$123M equity65% loan-to-cost
Debt-service coverage (DSCR)
1.30× minimum1.30× covenant · scale 1.0–2.0×
AaShadow ratingillustrative
30%Revenue contracted / offtake
9 moDebt-service reserve
ElevatedRisk tier
For investors & bankers

Valuation & returns

$24MEBITDA (28% margin)
×
12×EV / EBITDA
=
$286MEnterprise value
14%Levered IRRillustrative
1.9×MOICillustrative
$13MEst. gross fee pool
12×EV / EBITDA
Exit routes (probability-weighted)
  • Asset sale55%12× EBITDA
  • Refinance & hold30%
  • Secondary sale15%11× EBITDA
Projection · illustrative

Revenue ramp to stabilization

Illustrative ramp from commissioning to stabilized annual revenue of ≈ $85M. Actual profile depends on construction, offtake, and market conditions.

Portfolio context

Against the platform portfolio

  • Helix Build$500M
  • Aurofirm$400M
  • Terraform America$375M
  • The Saint Plaza$350M
  • Aurela Village$300M
  • Circuit Talos$250M
  • Nereus Aquaculture$100M

Total investment across the seven platforms — this platform highlighted.

Research

Sources & references

External links open third-party sites provided for reference only; inclusion implies no endorsement. Figures should be verified against primary sources and confirmed by feasibility study.

Illustrative modelSources & uses, sensitivity, and comparable multiples are derived from the base-case assumptions and sector benchmarks for demonstration; they are not guarantees and are subject to diligence and feasibility.

Sources & uses of capital
Sources
Senior project debt65% loan-to-cost$228M
Sponsor & co-invest equity35% of capitalization$123M
Total sources$350M
Uses
Site, Land & Construction38%$133M
Plant, Equipment & Process30%$105M
Engineering & Development12%$42M
Working Capital & Commissioning11%$39M
Contingency & Financing9%$32M
Total uses$350M
Return sensitivity
MetricDownsideBaseUpside
Levered IRR7%14%19%
MOIC1.3×1.9×2.4×
Min DSCR1.10×1.30×1.55×

Downside / upside bracket the base case for demonstration; actual ranges depend on price, offtake, cost, and schedule.

Comparable multiples
  • Luxury & lifestyle hospitality11–14× EV/EBITDA
  • Private members-club operators12–16× EV/EBITDA
  • This platform — modeled12× EV/EBITDA

Sector ranges are illustrative reference benchmarks, not specific transactions.

غرفة الوثائق

Confidential Investment BriefPDF · 2.4 MB · Jul 1, 2026سجّل للوصول
Financial Model & Capital PlanXLSX · 1.1 MB · Jun 24, 2026سجّل للوصول
Market & Policy AnalysisPDF · 3.6 MB · Jun 18, 2026سجّل للوصول
The Saint Plaza — الضيافة · العضوية · التعليم — Applied America