Price $3,100,000 Down Payment $620,000 (20%) Net Operating Income 345,320 Number of Rooms 58 Price/Room $53, CAP Rate 11.14% RRM 2.

Size: px

Start display at page:

Download "Price $3,100,000 Down Payment $620,000 (20%) Net Operating Income 345,320 Number of Rooms 58 Price/Room $53, CAP Rate 11.14% RRM 2."

Augustine Hart
5 years ago
Views:

S l e e p I n n & S u i t e s V a n B u r e n 1 6 3 3 N o r t h 1 2 t h C o u r t V a n B u r e n, A R Activity ID: X0060563 Price $3,100,000 Down Payment

Operating Income 196,624 Number of Rooms 109 Price/Room $41,284.40 CAP Rate 4.37% RRM 3.89 2.39 Year Built 1999 Occupancy 44.70% ADR $62.

(30%) Net Operating Income 325,359 Number of Rooms 59 Price/Room $51,694.92 CAP Rate 10.67% RRM 3.63 1.6 Acres Year Built 1986 / 2004 Occupancy 49.90% ADR $78.

1 S l e e p I n n & S u i t e s V a n B u r e n N o r t h 1 2 t h C o u r t V a n B u r e n, A R Activity ID: X Price $3,100,000 Down Payment $620,000 (20%) Net Operating Income 345,320 Number of Rooms 58 Price/Room $53, CAP Rate 11.14% RRM Acres Year Built 2008 Occupancy 61.80% ADR $78.40 M i c r o t e l I n n & S u i t e s S F o r t u n a R d Y u m a, AZ Activity ID: X Price $4,500,000 Down Payment $900,000 (20%) Net Operating Income 196,624 Number of Rooms 109 Price/Room $41, CAP Rate 4.37% RRM Year Built 1999 Occupancy 44.70% ADR $62.50 Q u a l i t y I n n H o l b r o o k N a v a j o B o u l e v a r d H o l b r o o k, A Z Activity ID: X Price $3,050,000 Down Payment $915,000 (30%) Net Operating Income 325,359 Number of Rooms 59 Price/Room $51, CAP Rate 10.67% RRM Acres Year Built 1986 / 2004 Occupancy 49.90% ADR $78.12 B a y m o n t I n n & S u i t e s S a l i d a U S H i g h w a y 5 0 W e s t S a l i d a, C O Activity ID: Y Price $3,425,000 Down Payment $685,000 (20%) Net Operating Income 395,928 Number of Rooms 64 Price/Room $53, CAP Rate 11.56% RRM Acres Year Built 1994 / 2009 Occupancy 34.20% ADR $ Page 1 of 11 3/30/2017

H i l l t o p I n n & S u i t e s 3 7 3 N o r w i c h W e s t e r l y R o a d N o r t h S t o n i n g t o n, C T Activity ID: X0331703 Price $4,900,000 Down Payment

12 B a y m o n t I n n & S u i t e s ( F m r H o l i d a y I n n E x p r e s s ) 2 6 0 M a i n S t.

41 CAP Rate -1.48% RRM 3.57 6.67 acres Year Built 1989 Occupancy 52.80% ADR $61.

Operating Income 177,042 Number of Rooms 17 Price/Room $226,470.59 CAP Rate 4.60% RRM 12.12 13,935 SF Year Built 1952 Occupancy 64.00% ADR $80.

2 H i l l t o p I n n & S u i t e s N o r w i c h W e s t e r l y R o a d N o r t h S t o n i n g t o n, C T Activity ID: X Price $4,900,000 Down Payment $1,470,000 (30%) Net Operating Income 378,792 Number of Rooms 138 Price/Room $35, CAP Rate 7.73% RRM Acres Year Built 2000 Occupancy 25.70% ADR $ B a y m o n t I n n & S u i t e s ( F m r H o l i d a y I n n E x p r e s s ) M a i n S t. E a s t W i n d s o r, C T Activity ID: Y Price $4,950,000 Down Payment $1,237,500 (25%) Net Operating Income -73,369 Number of Rooms 116 Price/Room $42, CAP Rate -1.48% RRM acres Year Built 1989 Occupancy 52.80% ADR $61.52 P o u s a d a S u i t e s M o t e l N O c e a n D r i v e H o l l y w o o d, F L Activity ID: X Price $3,850,000 Down Payment $1,155,000 (30%) Net Operating Income 177,042 Number of Rooms 17 Price/Room $226, CAP Rate 4.60% RRM ,935 SF Year Built 1952 Occupancy 64.00% ADR $80.00 H a m p t o n I n n P e r r y S o u t h B y r o n B u t l e r P a r k w a y P e r r y, F L Activity ID: X Price $4,950,000 Down Payment $1,237,500 (25%) Net Operating Income 343,263 Number of Rooms 60 Price/Room $82, CAP Rate 6.93% RRM Acres Year Built 2000 Occupancy 72.80% ADR $96.72 Page 2 of 11 3/30/2017

O c e a n V i l l a s 7 1 5 S o u t h e a s t 2 0 t h A v e n u e D e e r f i e l d B e a c h, F L Activity ID: Y0240236 Price $3,500,000 Down Payment

u r l i n g t o n, I A Activity ID: X0150099 Price $3,500,000 Down Payment $700,000 (20%) Net Operating Income 457,043 Number of Rooms 96 Price/Room

3 O c e a n V i l l a s S o u t h e a s t 2 0 t h A v e n u e D e e r f i e l d B e a c h, F L Activity ID: Y Price $3,500,000 Down Payment $1,400,000 (40%) Net Operating Income 284,070 Number of Rooms 20 Price/Room $175, CAP Rate 8.12% RRM Acres Year Built 1965 Occupancy 75.00% ADR $ S i l v e r S p r a y M o t e l N o r t h O c e a n D r i v e H o l l y w o o d, F L Price $3,975,000 Down Payment $3,975,000 (100%) Number of Rooms 21 Price/Room $189, ,899 SqFt Year Built 1970 / 2015 Activity ID: X H o w a r d J o h n s o n B u r l i n g t o n M o u n t P l e a s a n t S t r e e t B u r l i n g t o n, I A Activity ID: X Price $3,500,000 Down Payment $700,000 (20%) Net Operating Income 457,043 Number of Rooms 96 Price/Room $36, CAP Rate 13.06% RRM Acres Year Built 1965 / 2010 Occupancy 75.40% ADR $63.15 Q u a l i t y I n n & S u i t e s L i n c o l n w a y E a s t G o s h e n, I N Activity ID: X Price $4,600,000 Down Payment $920,000 (20%) Net Operating Income 675,076 Number of Rooms 90 Price/Room $51, CAP Rate 14.68% RRM acres MOL Year Built 1989 Occupancy 60.00% ADR $78.07 Page 3 of 11 3/30/2017

C o m f o r t I n n 1 0 0 5 W W a s h i n g t o n C e n t e r R d F o r t W a y n e, I N Activity ID: Y0260030 Price $4,750,000 Down Payment

85 Acres Year Built 1987 / 2016 Q u a l i t y I n n & S u i t e s M a n h a t t a n 1 5 0 E a s t P o y n t z A v e n u e M a n h a t t a n, K

31 CAP Rate 5.56% RRM 3.45 1.83 Acres Year Built 1999 Occupancy 60.10% ADR $76.

Rooms 72 2013 Year Built 2013 Activity ID: Y0050085 B e s t W e s t e r n P l u s R e g e n c y P a r k 1 3 6 0 0 H a r t m a n L a n e W a l k

4 C o m f o r t I n n W W a s h i n g t o n C e n t e r R d F o r t W a y n e, I N Activity ID: Y Price $4,750,000 Down Payment $950,000 (20%) Net Operating Income 508,374 Number of Rooms 97 Price/Room $48, CAP Rate 10.70% RRM Acres Year Built 1987 / 2016 Q u a l i t y I n n & S u i t e s M a n h a t t a n E a s t P o y n t z A v e n u e M a n h a t t a n, K S Activity ID: X Price $3,750,000 Down Payment $750,000 (20%) Net Operating Income 208,470 Number of Rooms 65 Price/Room $57, CAP Rate 5.56% RRM Acres Year Built 1999 Occupancy 60.10% ADR $76.75 J u n c t i o n C i t y I n n & S u i t e s E a s t A s h S t r e e t J u n c t i o n C i t y, K S Price Request For Offer Number of Rooms Year Built 2013 Activity ID: Y B e s t W e s t e r n P l u s R e g e n c y P a r k H a r t m a n L a n e W a l k e r, L A Activity ID: Y Price $4,800,000 Down Payment $960,000 (20%) Net Operating Income 765,725 Number of Rooms 63 Price/Room $76, CAP Rate 15.95% RRM Acres Year Built 2016 Occupancy 59.40% ADR $ Page 4 of 11 3/30/2017

L a Q u i n t a I n n & S u i t e s 4 2 1 2 6 V e t e r a n s A v e n u e H a m m o n d, L A Activity ID: X0250351 Price $4,900,000 Down Payment $980,000 (20%)

09 F i v e G a b l e s I n n & S p a 2 0 9 N o r t h T a l b o t S t r e e t S a i n t M i c h a e l s, M D Activity ID: X0080346 Price $3,700,000 Down Payment

Operating Income 379,590 Number of Rooms 67 Price/Room $71,641.79 CAP Rate 7.91% RRM 3.41 1.9 Acres Year Built 2008 / 2016 Occupancy 62.80% ADR $92.

5 L a Q u i n t a I n n & S u i t e s V e t e r a n s A v e n u e H a m m o n d, L A Activity ID: X Price $4,900,000 Down Payment $980,000 (20%) Net Operating Income 406,682 Number of Rooms 67 Price/Room $73, CAP Rate 8.30% RRM Acres Year Built 2010 Occupancy 61.30% ADR $88.09 F i v e G a b l e s I n n & S p a N o r t h T a l b o t S t r e e t S a i n t M i c h a e l s, M D Activity ID: X Price $3,700,000 Down Payment $1,110,000 (30%) Net Operating Income 223,175 Number of Rooms 20 Price/Room $185, CAP Rate 6.03% RRM Acres Year Built 1900 Occupancy 50.00% ADR $ L a Q u i n t a I n n & S u i t e s C e d a r L a k e R o a d B i l o x i, M S Activity ID: X Price $4,800,000 Down Payment $960,000 (20%) Net Operating Income 379,590 Number of Rooms 67 Price/Room $71, CAP Rate 7.91% RRM Acres Year Built 2008 / 2016 Occupancy 62.80% ADR $92.79 B e s t W e s t e r n P l u s H a l s t e a d B o u l e v a r d E l i z a b e t h C i t y, N C Activity ID: X Price $3,600,000 Down Payment $720,000 (20%) Net Operating Income 487,361 Number of Rooms 65 Price/Room $55, CAP Rate 13.54% RRM Acres MOL Year Built 2000 / 2016 Occupancy 59.20% ADR $83.66 Page 5 of 11 3/30/2017

Q u a l i t y I n n & S u i t e s - T o p s a i l B e a c h 1 5 6 5 N C H i g h w a y 2 1 0 S n e a d s F e r r y, N C Activity ID: X0250590 Price $3,800,000

8 Acres MOL Year Built 2001 / 2015 Occupancy 59.00% ADR $85.

Operating Income 576,631 Number of Rooms 119 Price/Room $31,932.77 CAP Rate 15.17% RRM 2.39 1.9 Acres Year Built 1998 / 2015 Occupancy 56.90% ADR $64.

Operating Income 199,608 Number of Rooms 75 Price/Room $44,933.33 CAP Rate 5.92% RRM 3.14 2.12 Year Built 1993 Occupancy 58.10% ADR $67.

6 Q u a l i t y I n n & S u i t e s - T o p s a i l B e a c h N C H i g h w a y S n e a d s F e r r y, N C Activity ID: X Price $3,800,000 Down Payment $760,000 (20%) Net Operating Income 541,535 Number of Rooms 68 Price/Room $55, CAP Rate 14.25% RRM Acres MOL Year Built 2001 / 2015 Occupancy 59.00% ADR $85.95 D a y s I n n & S u i t e s S k i b o R o a d F a y e t t e v i l l e, N C Activity ID: X Price $3,800,000 Down Payment $760,000 (20%) Net Operating Income 576,631 Number of Rooms 119 Price/Room $31, CAP Rate 15.17% RRM Acres Year Built 1998 / 2015 Occupancy 56.90% ADR $64.32 D a y s I n n F a r g o t h A v e n u e S o u t h w e s t F a r g o, N D Activity ID: Y Price $3,370,000 Down Payment $842,500 (25%) Net Operating Income 199,608 Number of Rooms 75 Price/Room $44, CAP Rate 5.92% RRM Year Built 1993 Occupancy 58.10% ADR $67.63 I n n O n T h e H u d s o n M a i n S t r e e t P e e k s k i l l, N Y Activity ID: X Price $4,500,000 Down Payment $1,125,000 (25%) Net Operating Income 194,067 Number of Rooms 53 Price/Room $84, CAP Rate 4.31% RRM Acres Year Built 1957 / 2012 Occupancy 61.50% ADR $ Page 6 of 11 3/30/2017

C o m f o r t S u i t e s C e n t r a l T u l s a 8 0 3 9 E a s t 3 3 r d S t r e e t S o u t h T u l s a, O K Activity ID: Y0040077 Price $4,700,000

21 Acres Year Built 2002 Occupancy 59.00% ADR $82.

88 Acres Year Built 1996 Occupancy 62.10% ADR $70.

Y0440102 Price $4,495,000 Down Payment $1,123,750 (25%) Net Operating Income 735,120 Number of Rooms 57 Price/Room $78,859.65 CAP Rate 16.35% RRM 3.

7 C o m f o r t S u i t e s C e n t r a l T u l s a E a s t 3 3 r d S t r e e t S o u t h T u l s a, O K Activity ID: Y Price $4,700,000 Down Payment $940,000 (20%) Net Operating Income 437,239 Number of Rooms 63 Price/Room $74, CAP Rate 9.30% RRM Acres Year Built 2002 Occupancy 59.00% ADR $82.28 S u p e r 8 M a r s / C r a n b e r r y S h e r a t o n D r i v e M a r s, P A Price Request For Offer Number of Rooms Acres Year Built 1996 Occupancy 62.10% ADR $70.24 Activity ID: Y B e s t W e s t e r n P l u s E x e c u t i v e I n n E a r t h R o a d S a i n t M a r y s, P A Activity ID: Y Price $4,495,000 Down Payment $1,123,750 (25%) Net Operating Income 735,120 Number of Rooms 57 Price/Room $78, CAP Rate 16.35% RRM Acres Year Built 1997 Occupancy 63.90% ADR $99.30 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 Activity ID: W Price $3,600,000 Down Payment $900,000 (25%) Net Operating Income 334,614 Number of Rooms 83 Price/Room $43, CAP Rate 9.29% RRM Acres Year Built 1997 / 2016 Occupancy 42.70% ADR $96.01 Page 7 of 11 3/30/2017

R e d R o o f C o l u m b i a W e s t 1 0 B e r r y h i l l R d.

44 CAP Rate 10.15% RRM 3.68 2.26 Year Built 1982 / 2016 Occupancy 65.30% ADR $51.

Income 344,818 Number of Rooms 82 Price/Room $50,000.00 CAP Rate 8.41% RRM 3.13 1.6 Acres Year Built 1998 Occupancy 51.10% ADR $87.

Payment $925,000 (25%) Net Operating Income 425,895 Number of Rooms 101 Price/Room $36,633.66 CAP Rate 11.51% RRM 2.33 4.

8 R e d R o o f C o l u m b i a W e s t 1 0 B e r r y h i l l R d. C o l u m b i a, S C Activity ID: Y Price $4,800,000 Down Payment $1,200,000 (25%) Net Operating Income 487,255 Number of Rooms 108 Price/Room $44, CAP Rate 10.15% RRM Year Built 1982 / 2016 Occupancy 65.30% ADR $51.00 S l e e p I n n U S H i g h w a y 1 7 L i t t l e R i v e r, S C Activity ID: Y Price $4,100,000 Down Payment $1,025,000 (25%) Net Operating Income 344,818 Number of Rooms 82 Price/Room $50, CAP Rate 8.41% RRM Acres Year Built 1998 Occupancy 51.10% ADR $87.21 R a m k o t a H o t e l W a t e r t o w n t h A v e n u e S o u t h w e s t W a t e r t o w n, S D Activity ID: X Price $3,700,000 Down Payment $925,000 (25%) Net Operating Income 425,895 Number of Rooms 101 Price/Room $36, CAP Rate 11.51% RRM Acres Year Built 1964 / 2012 Occupancy 51.60% ADR $83.52 C o m f o r t S u i t e s T e x a s A v e n u e T e x a s A v e n u e S o u t h C o l l e g e S t a t i o n, T X Activity ID: X Price $4,500,000 Down Payment $900,000 (20%) Net Operating Income 460,957 Number of Rooms 54 Price/Room $83, CAP Rate 10.24% RRM Acres Year Built 2004 Occupancy 48.50% ADR $ Page 8 of 11 3/30/2017

H o l i d a y I n n E x p r e s s & S u i t e s R o y s e C i t y - R o c k w a l l 1 0 0 1 P u l l e n S t r e e t TX Price Request For Offer Number of

04 Activity ID: X0060153 C a n y o n L a k e v i e w R e s o r t 8 7 2 L e d g e r o c k D r i v e C a n y o n L a k e, T X Activity ID: X0490206 Price

07 Acres Year Built 1967 / 2016 Occupancy 45.70% ADR $166.

Payment $750,000 (20%) Net Operating Income 299,224 Number of Rooms 123 Price/Room $30,487.80 CAP Rate 7.98% RRM 3.42 2.

9 H o l i d a y I n n E x p r e s s & S u i t e s R o y s e C i t y - R o c k w a l l P u l l e n S t r e e t TX Price Request For Offer Number of Rooms Acres Year Built 2008 / 2012 Occupancy 61.20% ADR $98.04 Activity ID: X C a n y o n L a k e v i e w R e s o r t L e d g e r o c k D r i v e C a n y o n L a k e, T X Activity ID: X Price $3,100,000 Down Payment $930,000 (30%) Net Operating Income 168,167 Number of Rooms 22 Price/Room $140, CAP Rate 5.42% RRM Acres Year Built 1967 / 2016 Occupancy 45.70% ADR $ M o t e l 6 B r o w n s v i l l e N o r t h E x p r e s s w a y 8 3 B r o w n s v i l l e, TX Activity ID: Y Price $3,750,000 Down Payment $750,000 (20%) Net Operating Income 299,224 Number of Rooms 123 Price/Room $30, CAP Rate 7.98% RRM Acres Year Built 1993 Occupancy 49.60% ADR $55.31 B e s t W e s t e r n R e d R i v e r I n n S h e p p a r d R o a d B u r k b u r n e t t, T X Activity ID: X Price $3,100,000 Down Payment $775,000 (25%) Net Operating Income 290,415 Number of Rooms 80 Price/Room $38, CAP Rate 9.37% RRM Acres Year Built 2006 / 2016 Occupancy 39.60% ADR $75.08 Page 9 of 11 3/30/2017

C o m f o r t I n n & S u i t e s D o n n a 4 9 5 W e s t E x p r e s s w a y 8 3 D o n n a, T X Activity ID: X0040400 Price $3,250,000 Down Payment $650,000

89 C o m f o r t I n n P a r k e r s b u r g 4 0 1 3 7 t h S t P a r k e r s b u r g, W V Activity ID: X0440493 Price $3,795,000 Down Payment $948,750 (25%)

10 C o m f o r t I n n & S u i t e s D o n n a W e s t E x p r e s s w a y 8 3 D o n n a, T X Activity ID: X Price $3,250,000 Down Payment $650,000 (20%) Net Operating Income 269,516 Number of Rooms 55 Price/Room $59, CAP Rate 8.29% RRM Acres Year Built 2008 Occupancy 59.60% ADR $77.89 C o m f o r t I n n P a r k e r s b u r g t h S t P a r k e r s b u r g, W V Activity ID: X Price $3,795,000 Down Payment $948,750 (25%) Net Operating Income 291,781 Number of Rooms 76 Price/Room $49, CAP Rate 7.69% RRM Acres Year Built 1995 Occupancy 48.10% ADR $82.70 Page 10 of 11 3/30/2017

Hotels for Sale Outside USA T r a v e l o d g e D r u m h e l l e r 1 0 1 G r o v e P l a c e D r u m h e l l e r, A l b e r t a Activity ID: Y3030029 Price $4,500,000 Down Payment $4,500,000 (100%)

11 Hotels for Sale Outside USA T r a v e l o d g e D r u m h e l l e r G r o v e P l a c e D r u m h e l l e r, A l b e r t a Activity ID: Y Price $4,500,000 Down Payment $4,500,000 (100%) Net Operating Income 453,804 Number of Rooms 49 Price/Room $91, CAP Rate 10.08% RRM Year Built 1980 / 2014 Occupancy 40.20% ADR $ Helen Zaver National Hospitality Group Tel: (678) License: GA Helen.Zaver@marcusmillichap.com Vikesh Zaver National Hospitality Group Tel: (678) License: GA Vik.Zaver@marcusmillichap.com Page 11 of 11 3/30/2017

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.

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. D a y s I n n & S u i t e s H u n t s v i l l e 3 1 4 1 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: X0490041 $3,500,000 Down Payment $875,000 (25%) Net Operating