• Broker Robert Smith 4172728414
Colonial Mountain Inn LLC

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

View Photo

INVESTMENT HIGHLIGHTS

  • Located near multipole attractions
  • High road traffic
  • Attached Reasturant

EXECUTIVE SUMMARY

50% owner financing may be available

ATTACHMENTS

donutPLAN

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

Price $2,000,000 Lot Size 4.10 AC
Price Per Room $40,000 Building Size 45,630 SF
Sale Type Investment No. Rooms 50
Cap Rate 9.58% No. Stories 3
Sale Conditions
Business Value Included
  • High Vacancy Property
  • Redevelopment Project
 Year Built/Renovated 1980/2007
Property Type Hospitality Parking Ratio 1.42/1,000 SF
Property Subtype Hotel Corridor Exterior
Building Class C
Zoning C2 - C2
Price $2,000,000
Price Per Room $40,000
Sale Type Investment
Cap Rate 9.58%
Sale Conditions
Business Value Included
  • High Vacancy Property
  • Redevelopment Project
Property Type Hospitality
Property Subtype Hotel
Building Class C
Lot Size 4.10 AC
Building Size 45,630 SF
No. Rooms 50
No. Stories 3
Year Built/Renovated 1980/2007
Parking Ratio 1.42/1,000 SF
Corridor Exterior
Zoning C2 - C2

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 -

LINKS

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

MAP

ADDITIONAL PHOTOS

View Photo front
View Photo Water Slide
View Photo Old Room