Price $3,500,000 Down Payment $875,000 (25%) Net Operating Income 318,107 Number of Rooms 130 Price/Room $26, CAP Rate 9.09% RRM 2.

Transcription

1 D a y s I n n & S u i t e s H u n t s v i l l e U n i v e r s i t y D r i v e N o r t h w e s t H u n t s v i l l e, A L Activity ID: X $3,500,000 Down Payment $875,000 (25%) Net Operating Income 318,107 Number of Rooms 130 /Room $26, CAP Rate 9.09% RRM Acres Year Built 1983 / 2002 Occupancy 55.40% ADR $49.25 L a Q u i n t a I n n & S u i t e s C a r m i c h a e l R o a d M o n t g o m e r y, A L Number of Rooms Acres Year Built 1985 Occupancy 49.20% ADR $56.91 Activity ID: W L a Q u i n t a I n n & S u i t e s E a s t e r n B o u l e v a r d M o n t g o m e r y, A L Number of Rooms Acres Year Built 1982 Occupancy 50.00% ADR $51.91 Activity ID: W L a Q u i n t a I n n T e x a r k a n a A r k a n s a s N o r t h S t a t e L i n e A v e n u e T e x a r k a n a, A R Number of Rooms acres Year Built 1991 Occupancy 43.00% ADR $53.51 Activity ID: W Page 1 of 12 3/31/2016

2 M o t e l W e s t D e s m o n d S t r e e t W i n s l o w, A Z Activity ID: X $2,850,000 Down Payment $712,500 (25%) Net Operating Income 371,625 Number of Rooms 55 /Room $51, CAP Rate 13.04% RRM Acres Year Built 1990 / 2016 Occupancy 72.10% ADR $51.90 T r a v e l o d g e K n i g h t s I n n W e s t S w e e t w a t e r A v e n u e P h o e n i x, A Z Activity ID: X $4,500,000 Down Payment $1,125,000 (25%) Net Operating Income 433,674 Number of Rooms 126 /Room $35, CAP Rate 9.64% RRM Acres Year Built 1978 Occupancy 63.80% ADR $41.66 M o t e l 6 F r e s n o N o r t h B a r c u s A v e n u e F r e s n o, C A Activity ID: W $4,100,000 Down Payment $820,000 (20%) Net Operating Income 388,924 Number of Rooms 86 /Room $47, CAP Rate 9.49% RRM Acres Year Built 1987 Occupancy 57.40% ADR $54.27 S k y l a r k H o t e l N o r t h P a l m C a n y o n D r i v e P a l m S p r i n g s, C A Activity ID: W $3,800,000 Down Payment $1,330,000 (35%) Net Operating Income 455,186 Number of Rooms 29 /Room $131, CAP Rate 11.98% RRM acres Year Built 1955 Occupancy 64.20% ADR $ Page 2 of 12 3/31/2016

3 C a m b r i d g e I n n P a l m S p r i n g s S o u t h P a l m C a n y o n D r i v e P a l m S p r i n g s, C A Activity ID: X $2,350,000 Down Payment $587,500 (25%) Net Operating Income 88,748 Number of Rooms 65 /Room $36, CAP Rate 3.78% RRM Acres Year Built 1970 / 2004 Occupancy 25.70% ADR $67.80 S u p e r E M a i n S t r e e t C o r t e z, C O Activity ID: X $2,350,000 Down Payment $470,000 (20%) Net Operating Income 122,949 Number of Rooms 58 /Room $40, CAP Rate 5.23% RRM Acres Year Built 1985 Occupancy 59.00% ADR $62.22 Q u a l i t y I n n E a s t H a v e n - N e w H a v e n 3 0 F r o n t a g e R o a d E a s t H a v e n, C T Activity ID: W $4,350,000 Down Payment $870,000 (20%) Net Operating Income 515,685 Number of Rooms 80 /Room $54, CAP Rate 11.85% RRM Acres Year Built 1962 / 2014 Occupancy 58.10% ADR $76.40 M i c r o t e l I n n & S u i t e s b y W y n d h a m B e t h e l D a n b u r y 8 0 B e n e d i c t R o a d B e t h e l, C T Activity ID: X $4,375,000 Down Payment $1,312,500 (30%) Net Operating Income 355,979 Number of Rooms 78 /Room $56, CAP Rate 8.14% RRM Acres Year Built 2000 / 2011 Occupancy 72.80% ADR $60.03 Page 3 of 12 3/31/2016

4 L a Q u i n t a I n n J a c k s o n v i l l e B l a n d i n g B o u l e v a r d J a c k s o n v i l l e, F L Number of Rooms acres Year Built 1980 Occupancy 70.20% ADR $53.44 Activity ID: W D a y s I n n J a c k s o n v i l l e S o u t h C a g l e R o a d J a c k s o n v i l l e, F L Activity ID: X $2,300,000 Down Payment $460,000 (20%) Net Operating Income 192,837 Number of Rooms 82 /Room $28, CAP Rate 8.38% RRM AC Year Built 1971 / 2014 Occupancy 50.70% ADR $63.49 C o m f o r t S u i t e s P l a n t a t i o n I n n D r i v e M a c o n, G A Number of Rooms acres Year Built 2008 Occupancy 53.90% ADR $83.28 Activity ID: X L a Q u i n t a I n n & S u i t e s W e s t S o u t h w i c k D r i v e M a t t e s o n, I L Number of Rooms Acres Year Built 1990 Occupancy 53.20% ADR $74.22 Activity ID: W Page 4 of 12 3/31/2016

5 H o w a r d J o h n s o n t h S t r e e t R o c k f o r d, I L Number of Rooms acres Year Built 1968 / 2011 Occupancy 41.40% ADR $42.63 Activity ID: X L a Q u i n t a C h i c a g o - H o f f m a n E s t a t e s B a r r i n g t o n R o a d H o f f m a n E s t a t e s, I L Number of Rooms acres Year Built 1989 Occupancy 68.50% ADR $66.86 Activity ID: W M a i n S t a y S u i t e s B o s s i e r C i t y G o u l d D r i v e B o s s i e r C i t y, L A Activity ID: W $4,000,000 Down Payment $800,000 (20%) Net Operating Income 556,113 Number of Rooms 72 /Room $55, CAP Rate 13.90% RRM Acres Year Built 1984 Occupancy 83.90% ADR $55.39 S u p e r 8 L a k e C h a r l e s L o o p E a s t P r i e n L a k e R o a d L a k e C h a r l e s, L A Activity ID: W $3,950,000 Down Payment $987,500 (25%) Net Operating Income 407,915 Number of Rooms 60 /Room $65, CAP Rate 10.33% RRM Acres Year Built 2000 Occupancy 65.30% ADR $76.25 Page 5 of 12 3/31/2016

6 D a y s I n n L a f a y e t t e A i r p o r t S o u t h e a s t E v a n g e l i n e T h r u w a y L a f a y e t t e, L A Activity ID: W $2,600,000 Down Payment $500,000 (19%) Net Operating Income 296,273 Number of Rooms 93 /Room $27, CAP Rate 11.40% RRM Acres Year Built 1962 Occupancy 54.80% ADR $49.88 C l a r i o n I n n & S u i t e s a n d C o n f. C t r M a r t i n L u t h e r K i n g J r D r i v e M o n r o e, L A Activity ID: W $2,995,000 Down Payment $748,750 (25%) Net Operating Income 164,506 Number of Rooms 130 /Room $23, CAP Rate 5.49% RRM Acres Year Built 1980 / 2014 Occupancy 38.50% ADR $71.13 M i n n e a p o l i s L i m i t e d S e r v i c e H o t e l L a g o o n A v e n u e M i n n e a p o l i s, M N Activity ID: X $4,950,000 Down Payment $1,237,500 (25%) Net Operating Income 388,400 Number of Rooms 66 /Room $75, CAP Rate 7.85% RRM Acres Year Built 2002 Occupancy 64.90% ADR $94.58 M i s s o u r i F l a t s I n n t h S t r e e t W e s t W i l l i s t o n, N D Activity ID: W $3,000,000 Down Payment $750,000 (25%) Net Operating Income 449,794 Number of Rooms 60 /Room $50, CAP Rate 14.99% RRM Acres Year Built 1982 / 1999 Occupancy 70.70% ADR $75.61 Page 6 of 12 3/31/2016

7 M a r q u i s P l a z a & S u i t e s N i n t h A v e n u e N o r t h w e s t W i l l i s t o n, N D Activity ID: W $3,200,000 Down Payment $800,000 (25%) Net Operating Income 423,761 Number of Rooms 55 /Room $58, CAP Rate 13.24% RRM Acres Year Built 2003 Occupancy 62.90% ADR $98.07 S l e e p I n n O k l a h o m a C i t y E n t e r p r i s e W a y O k l a h o m a C i t y, O K Activity ID: X $3,300,000 Down Payment $825,000 (25%) Net Operating Income 274,907 Number of Rooms 56 /Room $58, CAP Rate 8.33% RRM Acres Year Built 1996 Occupancy 64.40% ADR $61.35 L a Q u i n t a I n n B H i g h w a y 1 7 N o r t h N o r t h M y r t l e B e a c h, S C Number of Rooms Acres Year Built 1997 / 2015 Occupancy 39.80% ADR $94.30 Activity ID: W Q u a l i t y I n n & S u i t e s W o l f R i v e r B o u l e v a r d G e r m a n t o w n, T N Activity ID: W $4,999,000 Down Payment $999,800 (20%) Net Operating Income 549,782 Number of Rooms 81 /Room $61, CAP Rate 11.00% RRM acres Year Built 1996 Occupancy 58.50% ADR $83.36 Page 7 of 12 3/31/2016

8 C o m f o r t S u i t e s N o r t h S a n A n t o n i o I n t e r s t a t e 3 5 N o r t h S a n A n t o n i o, T X Activity ID: X $3,800,000 Down Payment $1,140,000 (30%) Net Operating Income 212,717 Number of Rooms 57 /Room $66, CAP Rate 5.60% RRM Acres Year Built 2006 Occupancy 72.70% ADR $71.44 L a Q u i n t a I n n & S u i t e s S e g u i n H i g h w a y 4 6 N o r t h S e g u i n, T X Activity ID: X $4,550,000 Down Payment $910,000 (20%) Net Operating Income 443,228 Number of Rooms 66 /Room $68, CAP Rate 9.74% RRM Acres Year Built 2005 / 2013 Occupancy 63.50% ADR $92.09 L a Q u i n t a I n n & S u i t e s T e x a r k a n a N o r t h S t a t e L i n e A v e n u e T e x a r k a n a, T X Number of Rooms Acres Year Built 1982 Occupancy 44.90% ADR $47.96 Activity ID: W S u p e r 8 V i c t o r i a N o r t h e a s t Z a c L e n t z P a r k w a y V i c t o r i a, T X Activity ID: X $2,650,000 Down Payment $662,500 (25%) Net Operating Income 260,790 Number of Rooms 45 /Room $58, CAP Rate 9.84% RRM Year Built 1998 / 2011 Occupancy 61.50% ADR $75.99 Page 8 of 12 3/31/2016

9 H a m p t o n I n n W e a t h e r f o r d S o u t h M a i n S t r e e t W e a t h e r f o r d, T X Activity ID: W $3,600,000 Down Payment $720,000 (20%) Net Operating Income 353,846 Number of Rooms 55 /Room $65, CAP Rate 9.83% RRM Acres Year Built 1996 Occupancy 54.10% ADR $93.40 B e s t W e s t e r n T h r e e R i v e r s N o r t h H a r b o r t h A v e n u e T h r e e R i v e r s, T X Activity ID: W $2,500,000 Down Payment $625,000 (25%) Net Operating Income 280,143 Number of Rooms 38 /Room $65, CAP Rate 11.21% RRM Acres Year Built 1998 Occupancy 49.50% ADR $ S u p e r 8 O d e s s a E a s t I n t e r s t a t e 2 0 O d e s s a, T X Activity ID: X $5,000,000 Down Payment $1,500,000 (30%) Net Operating Income 1,002,344 Number of Rooms 61 /Room $81, CAP Rate 20.05% RRM Acres Year Built 2010 Occupancy 66.00% ADR $ L a Q u i n t a I n n & S u i t e s D e l R i o V e t e r a n s B o u l e v a r d D e l R i o, T X Number of Rooms acres Year Built 1966 Occupancy 46.90% ADR $58.01 Activity ID: W Page 9 of 12 3/31/2016

10 B e s t W e s t e r n P i n e y w o o d s I n n A t l a n t a U S H i g h w a y 5 9 L o o p A t l a n t a, T X Activity ID: W $2,350,000 Down Payment $470,000 (20%) Net Operating Income 353,198 Number of Rooms 42 /Room $55, CAP Rate 15.03% RRM Acres Year Built 2001 Occupancy 52.50% ADR $85.87 H o l i d a y I n n E x p r e s s & S u i t e s E a s t I n d u s t r i a l D r i v e S u l p h u r S p r i n g s, T X Activity ID: X $3,750,000 Down Payment $1,125,000 (30%) Net Operating Income 144,665 Number of Rooms 72 /Room $52, CAP Rate 3.86% RRM Acres Year Built 2007 Occupancy 53.60% ADR $82.37 T h e I n n A t L a m p a s a s C e n t r a l T e x a s E x p r e s s w a y L a m p a s a s, T X Activity ID: W $2,850,000 Down Payment $712,500 (25%) Net Operating Income 221,185 Number of Rooms 59 /Room $48, CAP Rate 7.76% RRM Acres Year Built 2002 Occupancy 46.00% ADR $82.81 B e s t W e s t e r n P l u s F l a t o n i a I n n B E a s t I n t e r s t a t e 1 0 F l a t o n i a, T X Activity ID: W $4,600,000 Down Payment $1,380,000 (30%) Net Operating Income 256,222 Number of Rooms 51 /Room $90, CAP Rate 5.57% RRM Acres Year Built 2015 Occupancy 55.00% ADR $95.71 Page 10 of 12 3/31/2016

11 H o l i d a y I n n E x p r e s s P a l e s t i n e E a s t P a l e s t i n e A v e n u e P a l e s t i n e, T X Activity ID: X $4,200,000 Down Payment $840,000 (20%) Net Operating Income 308,493 Number of Rooms 62 /Room $67, CAP Rate 7.35% RRM Acres Year Built 1999 / 2015 Occupancy 58.20% ADR $90.55 C o m f o r t I n n E a r l y B r o w n w o o d E a r l y B o u l e v a r d E a r l y, T X Activity ID: W $4,100,000 Down Payment $1,025,000 (25%) Net Operating Income 433,817 Number of Rooms 53 /Room $77, CAP Rate 10.58% RRM Acres Year Built 2004 Occupancy 67.20% ADR $ H o l i d a y I n n E x p r e s s & S u i t e s E x p r e s s B o u l e v a r d C e n t e r, T X Number of Rooms Acres Year Built 2007 Occupancy 40.50% ADR $88.35 Activity ID: W D a y s I n n N o r t h M a i n S t r e e t L o g a n, U T Activity ID: W $4,100,000 Down Payment $1,025,000 (25%) Net Operating Income 451,372 Number of Rooms 83 /Room $49, CAP Rate 11.01% RRM Acres Year Built 1977 / 2015 Occupancy 60.70% ADR $70.02 Page 11 of 12 3/31/2016

12 L a Q u i n t a I n n & S u i t e s M i l w a u k e e N o r t h w e s t N o r t h L o v e r s L a n e R o a d M i l w a u k e e, W I Number of Rooms acres Year Built 1986 Occupancy 49.60% ADR $62.54 Activity ID: W Helen Zaver Vice President Investments Senior Director National Hospitality Group Tel: (678) License: GA helen.zaver@marcusmillichap.com Page 12 of 12 3/31/2016