×
Firstview
Exterior view 1
Exterior view 2
Location plan 1
Exterior view 3
Exterior view 4
Interior view 1
Interior view 2
Location plan 2
Location plan 3
Picture

Q72 - Your Hotel Project

CHF 45,600,000.-

Hallmattstrasse, Niederwangen b. Bern

Back to object

Finance your dream!

Financing

Purchase price
CHF 45,600,000.-
Own capital (20%)
CHF 9,120,000.-
Hypothec (80%)
CHF 36,480,000.-
Mortgage 2nd rank (15%)
CHF 6,840,000.-
Mortgage 1st rank (65%)
CHF 29,640,000.-
Plan de travail 1
The share of equity is sufficient to allow the financing of this property.
Plan de travail 1
Please note that the share of equity is below the minimum required to finance this property. Please contact your bank to find a financing solution.
Plan de travail 2
The share of equity does not allow the financing of this property.

Financing

Own capital

+ CHF 2,033,760.- fees

Price

Price of object CHF 45,600,000.-

Total purchase price

CHF 45,600,000.-
Acquisition costs
% CHF 912,000.-
Transfer costs
% CHF 684,000.-
Expenses of creation of mortgage file
% CHF 437,760.-

Total acquisition

CHF 47,633,760.-

Financial capacity

Annual income (100%)
CHF 2,799,182.-
Annual cost (69%)
76978
Theoretical costs (69%)
76978
Plan de travail 1
Very well, your financial capacity (ratio between expenses and income) is within the recommended limits.
Plan de travail 1
Be careful, your financial capacity (ratio between expenses and income) is close to the recommended limit. Please contact your bank to make sure that financing is possible.
Plan de travail 2
Your financial capacity (ratio between expenses and income) is below the recommended limit and therefore does not allow you to support the expenses related to the financing of this object.

Income

Annual incomes

Annual Costs

Rates
Mortgage interest 1st rank
2.50%
CHF 741,000.-
Mortgage interest 2nd rank
3.75%
CHF 256,500.-
Mortgage interest CHF 997,500.-
Amortization mortgage 1st rank
1.00%
CHF 296,400.-
Amortization mortgage 2nd rank
1.00%
CHF 68,400.-
Total mortgage amortization CHF 364,800.-
Running/maintenance costs 1 % CHF 456,000.-
Charges amount (CO) CHF 0.-
Renovation fund participation CHF 0.-
Life estate annuity CHF 0.-
Surface right annuity CHF 102,930.-
Total charges CHF 558,930.-

Total per year

CHF 1,921,230.-

Total per month

CHF 160,103.-
Remarks:
- Theoretically, the total amount of the housing-related costs shouldn't exceed 33% of your total income.
- Borrower is required to supply at least 10% of the lending value of the property from their own funds, which may not be obtained by pledging or early withdrawal of Pillar 2 assets.

From 1st September 2014 (New Guidelines of the SBA):
- Mortgages must in all cases be paid down to two thirds of the lending value within a maximum of 15 years. (until now 20 years)
- The lending value of real estate will be based on the market value or the purchase price, whichever is lower.
- Second incomes are now normally eligible only in the case of joint and several liability.

This financial plan doesn't have contractual value. It is at your disposal as an indication only and subject to confirmation from your Bank.