DISCLAIMER
The information provided on this page is intended solely for accredited investors as defined under Rule 501 of Regulation D of the Securities Act of 1933. By accessing this page, you confirm that you meet the definition of an accredited investor and acknowledge that you are participating in a private offering.
Past performance is not indicative of future results. Any forward-looking statements or forecasts are based on assumptions that may not be accurate and are subject to risks and uncertainties. All investments involve risk, including the potential loss of principal. Please consult your financial advisor before making any investment decisions.
The information provided on this page is intended solely for accredited investors as defined under Rule 501 of Regulation D of the Securities Act of 1933. By accessing this page, you confirm that you meet the definition of an accredited investor and acknowledge that you are participating in a private offering.
Past performance is not indicative of future results. Any forward-looking statements or forecasts are based on assumptions that may not be accurate and are subject to risks and uncertainties. All investments involve risk, including the potential loss of principal. Please consult your financial advisor before making any investment decisions.
BHG Hospitality
BHG Hospitality
Woodland Hills, CA
Woodland Hills, CA
T.I. Bridge for Cork and Batter in Woodland Hills, CA
T.I. Bridge for Cork and Batter in Woodland Hills, CA
T.I. Bridge for Cork and Batter in Woodland Hills, CA
Funds will be used to advance tenant improvement allowance for BHG's upcoming Cork and Batter location at the Topanga Village development in Woodland Hills, CA.
Funds will be used to advance tenant improvement allowance for BHG's upcoming Cork and Batter location at the Topanga Village development in Woodland Hills, CA.
Funds will be used to advance tenant improvement allowance for BHG's upcoming Cork and Batter location at the Topanga Village development in Woodland Hills, CA.
$623,377
$623,377
Deal Size
Deal Size
14.29%
14.29%
Proj. IRR on a 6 month term
Proj. IRR on a 6 month term
1.065x
1.065x
MOIC (I.E. FOR EVERY $1 INVESTED, $1.065 RETURNED)
MOIC (I.E. FOR EVERY $1 INVESTED, $1.065 RETURNED)
3-6 Months
3-6 Months
Expected Duration
Expected Duration
$623,377
Deal Size
14.29%
Proj. IRR
1.065x
MOIC
3-6 Months
Duration
Figure includes Homegrown RSA in calculation. Night Swim does not have existing external debt; all existing debt are inter-company loans or loans from owners.
On a total investment of $623,677, investors will receive an expected monthly payment of $18,831 over an estimated 3-6 month term*, resulting in a 1.065X MOIC and a 14.29% projected IRR (assuming 6 month payback)
On a total investment of $623,677, investors will receive an expected monthly payment of $18,831 over an estimated 3-6 month term*, resulting in a 1.065X MOIC and a 14.29% projected IRR (assuming 6 month payback)
On a total investment of $623,677, investors will receive an expected monthly payment of $18,831 over an estimated 3-6 month term*, resulting in a 1.065X MOIC and a 14.29% projected IRR (assuming 6 month payback)
TOTAL RAISE AMOUNT:
TOTAL RAISE AMOUNT:
$623,376
$623,376
Amount Invested
Amount Invested
Amount Invested
Expected Monthly Payment*
Expected Monthly Payment*
Expected Monthly Payment*
Total Payback (Expected 3-6 Months)
Total Payback (Expected 3-6 Months)
Total Payback (Expected 3-6 Months)
$25,000
$25,000
$25,000
$730.66
$730.66
$730.66
$27,500
$27,500
$27,500
$50,000
$50,000
$50,000
$1,461.33
$1,461.33
$1,461.33
$55,000
$55,000
$55,000
$75,000.00
$75,000.00
$75,000.00
$2,191.99
$2,191.99
$2,191.99
$82,500
$82,500
$82,500
*While structured as a revenue share, monthly payments are based on a mutually agreed-upon amount of $18,831.
*While structured as a revenue share, monthly payments are based on a mutually agreed-upon amount of $18,831.
Payments to Homegrown will be supported by the cash flow from Yamashiro, Hollywood, an iconic LA restaurant in the BHG portfolio with $18M in annual revenue.
The remaining balance will be cleared when T.I. is reimbursed on this project which we expect to be in the next 3-6 months. The developer on this project is The Kroenke Group.
RETURN SCENARIOS
SCENARIO
MONTHLY
REVENUE
IRR
TERM
(Months)
1.065X
14.29%
6 months
Base Case
Upside Case
Downside Case
RETURN SCENARIOS
RETURN SCENARIOS
SCENARIO
SCENARIO
MONTHLY REVENUE
MONTHLY REVENUE
IRR
IRR
TERM (Months)
TERM (Months)
BASE CASE
BASE CASE
1.065X
1.065X
14.29%
14.29%
6 months
6 months
Upside Case
Upside Case
ABOUT THE BUSINESS
ABOUT THE BUSINESS
BHG has built and developed some of the most prestigious restaurants and entertainment venues: Kodo LA, TCL Chinese Theatre, Yamashiro Hollywood, La Casa Del Camino Hotel, Comedor, Kensho, Hollywood Hills Hotel, 3rd Base, Sugar Factory, Game Over Pizza, Adults Only, Lure, Cork & Batter, Durango Cantina and others.
BHG has built and developed some of the most prestigious restaurants and entertainment venues: Kodo LA, TCL Chinese Theatre, Yamashiro Hollywood, La Casa Del Camino Hotel, Comedor, Kensho, Hollywood Hills Hotel, 3rd Base, Sugar Factory, Game Over Pizza, Adults Only, Lure, Cork & Batter, Durango Cantina and others.
Made with Soul
Made with Soul