Project dossier 02 / 09 · Hotel pipeline · San Ambrosio · Cádiz

El Palomar de la Breña

Seller asking price€2.45mTo be negotiated
El Palomar de la Breña — Almaro vision, AI renovation conceptEl Palomar de la Breña — existing estate photograph

Almaro vision is an AI renovation concept, not an existing condition or approved design.

Original photograph · El Palomar de la Breña — operator photograph / Cloudbeds booking gallery
Guest units modeled
15
Target net nightly rate
€175
Target annual occupancy
50%
Annual NOI target
€83k
Cash yield at ask*
1.52%

*Earlier screening case, after a replacement reserve and before debt and income tax. The full restoration illustrated here has not been costed. Use the works-budget sensitivity below to test larger investment. These are future targets, not current trading; room counts require licence verification.

The opportunity

A courtyard hotel among the pines.

Palomar offers a courtyard, pool and forest setting within reach of the coast. The commercial task is to justify higher room rates through better comfort and a clearer stay proposition. The four dwellings remain a separate diligence question and contribute no modeled income.

The sale listing and operating El Palomar de la Breña are a strong match. Confirm the exact property, business assets and current sale mandate. This is a proposed acquisition, with no ownership or contractual commitment by Almaro.

Reported building
3,197 m²
Reported grounds
10,000 m²
Capacity basis
15 hotel rooms
Sale listing reference
Zahara Villas · 785

Use 15 hotel guest rooms, corroborated by the operator. The broker’s 20-bedroom headline is not 20 hotel keys. Four dwellings are separate and excluded from modeled accommodation, rents and development value; their inclusion, title and occupation need checking.

View sale listing

Architecture & interiors

A complete new chapter.

Restore the building’s character, renew its services and design the entire guest experience. These studies describe an ambition; a surveyed and priced scheme comes next.

El Palomar de la Breña — complete exterior restoration: existing property photographBefore · photograph
El Palomar de la Breña — complete exterior restoration: proposed renovation, AI-generated conceptAfter · AI concept
El Palomar de la Breña — complete exterior restoration

Warm lime and roof restoration preserving the scalloped courtyard walls and bell tower; restored timber, limestone and terracotta paving, abundant bougainvillea and tailored courtyard seating. An illustrative design ambition; dimensions, permissions and costs remain to be established.

Before: El Palomar de la Breña / Cloudbeds operator photography
After: AI design study. Not existing condition or an approved plan. Framing differs.

Andalusian guest room: existing property photographBefore · photograph
Andalusian guest room: proposed renovation, AI-generated conceptAfter · AI concept
Andalusian guest room

A fully renewed Andalusian room: warm lime finishes, restored timber, crafted joinery, layered lighting, natural textiles and a coherent material palette.

Before: El Palomar de la Breña — official operator photograph
After: AI design study. Not existing condition or an approved plan. Framing differs.

01 / Proposed workstream

Rooms and climate control

Reconcile the broker air-conditioning claim with operator descriptions of ceiling fans; survey electrical capacity, heating, cooling and bathroom ventilation before selecting room equipment.

Documented source conflict; proposed corrective scope.

Before commitment: Room-level services survey and a costed comfort specification.

02 / Proposed workstream

Roof and courtyard fabric

Inspect tiled roofs, rainwater routes, plaster, paving and the historic dovecote. Identify repairs that protect the building before replacing guest finishes.

Source photography; present condition unverified.

Before commitment: Condition schedule and advice on protected fabric.

03 / Proposed workstream

Arrival, fire and accessibility

Trace public and guest access, overnight egress, parking/drop-off and an accessible route; test the intended service level against the existing building.

Proposed design review; no measured plan available.

Before commitment: Coordinated access/fire concept and permission route.

04 / Proposed workstream

Pool, gardens and shared spaces

Inspect pool plant and water use, then phase seating, shade, lighting and garden work around maintenance and safe guest access.

Pool and gardens evidenced by operator photographs.

Before commitment: Plant report, seasonal maintenance budget and approved work scope.

05 / Proposed workstream

Food service and separate dwellings

Cost a focused food offer and its paid hours. Survey and title-check the four dwellings separately, including occupation, access and any shared utilities.

Business-plan hypothesis and broker-reported dwellings.

Before commitment: Separate legal perimeter and operating contribution for each use.

The spatial program

How the hotel could work.

Conceptual relationships between guest spaces, rooms and operations. No measured or approved architectural plans have been obtained.

Fifteen rooms around courtyard life — conceptual zoning, not a measured plan
Climate comfort and the hotel perimeter come before added uses. Conceptual zoning — no measured survey available

Accommodation

Use 15 hotel guest rooms, corroborated by the operator. The broker’s 20-bedroom headline is not 20 hotel keys. Four dwellings are separate and excluded from modeled accommodation, rents and development value; their inclusion, title and occupation need checking.

  • 15 hotel rooms are corroborated by the operator.
  • Courtyard, dovecote, pool and gardens are visible in retained operator photography.
  • Four dwellings are reported separately from the hotel inventory.

Design brief

  • Use the courtyard as the orientation point for arrival, rooms and a focused food offer.
  • Resolve cooling and heating in a sample room before specifying the complete guestroom renovation and repricing the earlier allowance.
  • Keep household accommodation, any occupants and hotel servicing distinct in the legal and operating plan.

The four dwellings contribute no modeled guest rooms, rent or development value. Rural proximity to the coast is not a sea-view claim. Dovecote or event use is not assumed permitted.

The property today / 6 photographs

The starting point.

Existing photographs from the operator or sale listing. Open any image for its full view; sources are linked below each photograph.

Acquisition & operating economics

Price the ambition.

Negotiate the acquisition and test the capital required. A more extensive renovation must earn its place in the investment case.

Operating scenario

El Palomar de la Breña

€2.45m
40% of askAsking €2.45m

Price sensitivity, not an agreed discount. Only purchase price and its 12% transaction allowance change; operating income stays the same.

€750k + 20% contingency
Original screen · €750k5× works allowance

The full renovation concepts are not costed. This sensitivity increases works and contingency while keeping operating income unchanged; it does not forecast a higher room rate or capture extra closure costs.

Annual cash yield · base target1.52%

€60k cash after replacement reserve ÷ €3.94m screening capital.
Unlevered; before income tax. Not IRR.

Net rate / occupied night
€175
Annual occupancy
50%
Guest units modeled
15
Annual revenue
€575k
NOI before reserve
€83k
Annual paid staff (FTE)
7

Capital includes works, 20% works contingency, working capital and a reopening allowance. These are post-improvement assumptions, not current trading. Net rates exclude accommodation taxes and precede commissions; occupancy uses all 365 days.

Where the money goes

Purchase€2,450,000
Transaction allowance · 12%€294,000
Works, design & fit-out allowance€750,000
Works contingency · 20%€150,000
Working capital€150,000
Reopening / ramp allowance€150,000
Screening capital€3,944,000

Allowances need a measured survey and contractor pricing. Financing, tax and any extra central costs are excluded.

A year of operations

Room revenue€479,063
Food, experiences & other sales€95,813
Paid team−€231,000
Property overhead−€80,000
Distribution−€47,906
Room & breakfast inputs−€82,125
Other sales inputs−€33,534
Management & support−€17,246
NOI before reserve€83,063
Replacement reserve · 4% of revenue−€22,995
Annual cash after reserve€60,068
What supports the nightly-rate assumption?

Direct engine viewed 16 September 2026: €144 total for a double for 9–11 October 2026 (two nights, two guests, breakfast), or €72/night; superior €180 total, or €90/night. Tax treatment unclear. Single shoulder-season offer, not annual ADR. €175 net base requires substantial repositioning.

Starting prices and individual stay quotes do not establish achieved annual ADR. The target must be tested with monthly room sales, rate mix, seasonality and booking pace.

View the source property

Room-rate evidence

The saved 16 September booking sample was €144 for a double over 9–11 October 2026, two nights with breakfast: €72 per night. Tax treatment was unclear. The €175 net base target requires substantial repositioning; the sample is not annual ADR.

Saved source evidence in expansion-financials.json; dated booking quote not rerun in this copy review.

Property business plan · operating screen

The stay. The team. The demand.

Reposition a 15-room rural hotel around comfortable rooms and access to the Cádiz coast, with a purchase price that leaves room for the works.

Commercial priorities

  1. Resolve cooling and heating, then design bedrooms, bathrooms and courtyard spaces as one complete hotel renovation; reprice the earlier allowance against the surveyed scope.
  2. Sell distinct summer coast stays and quieter walking breaks, measuring booking pace before expanding opening dates.
  3. Keep food service and reception hours within a paid seven-FTE base roster; cost extra event labour separately.

Who would stay here

  • Couples seeking a rural base near the coast
  • Independent nature travellers
  • Small leisure groups in quieter months

Proposed sequence

Earlier screening timetable: Illustrative refurbishment: 6–12 months after closing, subject to inspections and permissions. Premium demand may take 18–30 months after completion to stabilize; partial trading is not assumed to remove ramp costs. The full renovation design requires its own permission, contractor and closure programme; these durations are not a validated delivery schedule for that design.

Proposed commercial plan; guest segments and interventions are hypotheses to validate. The complete renovation ambition requires a newly priced scope, an opening programme and validation of the room-rate and occupancy targets; the retained operating and capital figures are an earlier screen.

Read the collection operating plan

The diligence room

What we know.
What comes next.

Validate the 15-room licence and works scope, including climate control, protected-land constraints and the four dwellings.

Advertised property particulars

Use 15 hotel guest rooms, corroborated by the operator. The broker’s 20-bedroom headline is not 20 hotel keys. Four dwellings are separate and excluded from modeled accommodation, rents and development value; their inclusion, title and occupation need checking.

Source available

Operator material

Public operator description and retained source imagery are available; legal identity, licensed capacity and inclusion in the sale still need documents.

Source available

Retained source photographs

6 attributed property photographs are linked. These record advertised appearance; they are not a measured or current-condition survey.

Source available

Investment memo and proposed business plan

Reposition a 15-room rural hotel around comfortable rooms and access to the Cádiz coast, with a purchase price that leaves room for the works. The operating plan is illustrative, not actual seller trading.

Source available

Measured floor plans, sections and survey

No measured, architect-certified existing plan or survey is present in the reviewed dossier. The attached SVG is a conceptual relationship diagram only.

To obtain

Approved accommodation and activity plans

No current licence certificate, approved accommodation schedule or complete planning/activity permission set is present in the reviewed material. Key issue: Validate the 15-room licence and works scope, including climate control, protected-land constraints and the four dwellings.

To obtain

Title, boundaries and sale-assets schedule

Title, cadastral mapping and an occupied/vacant schedule for the hotel and four dwellings. Built and plot areas are broker claims, not surveyed measurements. Reconcile the four dwellings and hotel against the title and sale perimeter.

To obtain

Technical reports and contractor quotations

No measured condition report, coordinated services/fire/access design, tendered bill of quantities or construction-ready blueprint is supplied. The workstreams below are a proposed brief.

To obtain

Verified operating accounts and paid roster

No verified actual ADR, occupied nights, NOI or full employee schedule is supplied. Request 36 months of monthly trading, payroll, bookings and capital history where an operating business exists.

To obtain

Hotel and dwelling perimeter

Title, cadastral mapping and an occupied/vacant schedule for the hotel and four dwellings.

Decision gate: Identify exactly what is sold and who may remain in occupation.

Permissions

15-room licence schedule, transfer advice and park/heritage constraints.

Decision gate: Confirm lawful operation and the approval route for proposed works.

Technical scope

Roof, climate, fire/access and pool reports.

Decision gate: Resolve the cooling conflict before tendering room improvements.

Commercial validation

Monthly room rates, occupied nights, payroll and forward bookings.

Decision gate: Test the repositioning and opening calendar against paid staffing.

Phased reopening

Priced programme, unit release checks and trained service team.

Decision gate: Match room sales to rooms actually cleared for occupation.

Built and plot areas are broker claims, not surveyed measurements. Reconcile the four dwellings and hotel against the title and sale perimeter.

The operator describes beaches about 15 minutes away. This is a rural setting; no sea view has been established.

Cooling needs verification: the broker lists air conditioning, while operator material describes ceiling fans.

Source register & further diligence

Arcades, a bell gateway, tiled roofs and a cobbled courtyard give this eighteenth-century hacienda a close affinity with Cortijo del Marqués. Its rural pine-forest setting offers the possibility of a relaxed country stay with access to the Cádiz coast.

  • Verify the 15-room licence schedule, transfer permissions and protected-land constraints.
  • Confirm which dwellings and business assets are included and whether any occupants or leases remain.
  • Obtain monthly trading, payroll and forward bookings before inferring actual underperformance.
  • Price the €750,000 works allowance, 20% contingency and reopening plan against a technical survey.
Zahara Villas · 785

Existing property record; advertised particulars, not title or a survey.

El Palomar de la Breña · operator material

Retained operator material and photographs; not a licence certificate or seller accounts.

Almaro investment memorandum · 16 September 2026

Retained analyst research and screening assumptions.

Almaro property business plan

Proposed interventions, paid operating assumptions and conditional timing; source record in business-plan.json.

Retained photograph source 1

Existing attributed source photography. Marketing imagery does not certify current condition.

Retained photograph source 2

Existing attributed source photography. Marketing imagery does not certify current condition.

Generated visual studies and schematic diagrams are not as-built records or technical approval. A photograph does not verify the sale boundary, condition or licence. Photography publication licences have not been established.

Next project dossier

Casas Cueva La Tala