Five-Year Projection
Year
Occ ADR
Room Nights Available
Room Nights Sold
Gross Room Revenue
Additional Income
Total Revenue
Operating Expenses
Net Operating Income
2025
70% 180
4380
3066
$551,880
$13,797
$565,677
$238,500
$327,177
2026
73% 187
4380
3197
$597,914
$14,948
$612,862
$245,655
$367,207
2027
75% 195
4380
3285
$640,575
$16,014
$656,589
$252,981
$403,608
2028
77% 202
4380
3372
$681,265
$17,032
$698,297
$260,470
$437,827
2029
80% 210
4380
3504
$735,840
$18,396
$754,236
$268,124
$486,112
Investment Outlook This boutique hotel offers a unique investment opportunity on a revitalized, high-demand island corridor with strong tourism appeal and boutique hospitality growth. With the heavy lifting of renovations now complete and a diversified unit mix in place, new ownership can capitalize on:
● Stabilized ADR and occupancy trends ● A flexible zoning designation (multifamily/hotel) ● Multiple revenue channels (daily rentals, extended stays, full property buyouts)
LUXURY LISTING BROCHURE | 12200 & 12230 SHOREVIEW DR
Made with FlippingBook Digital Proposal Creator