Baymont by Wyndham

Investment Overview

45 rooms 2024 Occupancy: 60.33% Parking Lot: Paved - 50 spaces Price per Room: $55,814 ADR - 2024: $92.64 GRM: 2.90Xs 2026 Projected Revenue: $850,000 Price/sq. ft.: $220.49 Real Estate Taxes: $42,000 2025 Revenue: $828,788 4 Year Average NOI (2022-2025): $228,124 Estimated ADS: $140,000 Estimated Cash Flow after ADS: $60,000 Recent improvements include new mattresses, platform LED bed frames, LVT flooring, vanity lights, 10 new PTAC units, 25 new mini refrigerators, updated Wyndham paint colors, a new fitness room, a refurbished swimming pool, and granite countertops in the lobby and breakfast area.

Investment Highlights

• 45 rooms
• 2024 Occupancy: 60.33%
• Parking Lot: Paved - 50 spaces
• Price per Room: $55,814
• ADR - 2024: $92.64
• GRM: 2.90Xs
• 2026 Projected Revenue: $850,000
• Price/sq. ft.: $220.49
• Real Estate Taxes: $42,000
• 2025 Revenue: $828,788
• 4 Year Average NOI (2022-2025): $228,124
• Estimated ADS: $140,000
• Estimated Cash Flow after ADS: $60,000
• Recent improvements include new mattresses, platform LED bed frames, LVT flooring, vanity lights, 10 new PTAC units, 25 new mini refrigerators, updated Wyndham paint colors, a new fitness room, a refurbished swimming pool, and granite countertops in the lobby and breakfast area.