thank you
Your email has been sent!
Colonial Mountain Inn 10770 E State Highway 76 50 Room Hotel Branson West, MO 65737 $2,000,000 ($40,000/Room) 9.58% Cap Rate
INVESTMENT HIGHLIGHTS
- Located near multipole attractions
- High road traffic
- Attached Reasturant
EXECUTIVE SUMMARY
50% owner financing may be available.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$414,551
|
$9.09
|
| Other Income |
$106,000
|
$2.32
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$520,551
|
$11.41
|
| Taxes |
$8,564
|
$0.19
|
| Operating Expenses |
$315,089
|
$6.91
|
| Total Expenses |
$323,653
|
$7.09
|
| Net Operating Income |
$196,898
|
$4.32
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $414,551 |
| Annual Per SF | $9.09 |
| Other Income | |
|---|---|
| Annual | $106,000 |
| Annual Per SF | $2.32 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $520,551 |
| Annual Per SF | $11.41 |
| Taxes | |
|---|---|
| Annual | $8,564 |
| Annual Per SF | $0.19 |
| Operating Expenses | |
|---|---|
| Annual | $315,089 |
| Annual Per SF | $6.91 |
| Total Expenses | |
|---|---|
| Annual | $323,653 |
| Annual Per SF | $7.09 |
| Net Operating Income | |
|---|---|
| Annual | $196,898 |
| Annual Per SF | $4.32 |
PROPERTY FACTS
AMENITIES
- Pool
- High Speed Internet Access
- Patio
- Meeting Event Space
- Public Access Wifi
ABOUT 10770 E STATE HIGHWAY 76 , BRANSON WEST, MO 65737
Property being prepared for branding. Located next to 500,000,000 Silver Dollar new development. 50 Hotel rooms, managers apartment with 2 bedrooms, single bath, full kitchen and dining room. Restaurant. Pool with 70 foot waterslide. Solar Panels. 3000 foot, 5 bedroom house, 3.5 bath home with Office.
ROOM MIX INFORMATION
| DESCRIPTION | NO. ROOMS | DAILY RATE | SF |
|---|---|---|---|
| Guest Room | 50 | $43.00 | - |
1 of 1
PROPERTY TAXES
| Parcel Number | 11-6.0-13-000-000-011.000 | Total Assessment | $57,150 (2023) |
| Land Assessment | $0 (2023) | Annual Taxes | $8,564 ($0.19/SF) |
| Improvements Assessment | $0 (2023) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
11-6.0-13-000-000-011.000
Land Assessment
$0 (2023)
Improvements Assessment
$0 (2023)
Total Assessment
$57,150 (2023)
Annual Taxes
$8,564 ($0.19/SF)
Tax Year
2024
ZONING
| Zoning Code | C2 (C2) |
| C2 (C2) |
1 of 5
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Colonial Mountain Inn LLC
Colonial Mountain Inn | 10770 E State Highway 76
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.