Jackson, Missouri $699,000 Local hotel recently remodeled All rooms equipped with kitchenettes Smoking and Non-Smoking rooms available Handicap accessible room Reasonable rates Extended stay rates available Page 1
Page 2
Location: 517 E. Jackson Blvd., 63755 Total Price: $699,000.00 # of Rooms: 21 2016 Occupancy:????????? 2016 ADR:??????????? 2017 Room Revenue: $127,991.33 (Jan.1-Aug. 15) 2016 Total Revenue: $183,107.73 2016 Room Revenue: $176,773.88 Description: Extended-stay Free Wi-Fi Kitchenettes Available Flat-screen TV Non-Smoking Rooms Available Free Parking Cable TV Investment Overview: Recently renovated hotel for sale! Hotel has 21 rooms-all with kitchenettes! Smoking and non-smoking rooms available. Handicap accessible room available. Rooms have been remodeled to allow for extended stays for business or vacation. New features of the remodeled rooms include leather recliners, new tile/marble in bathroom, flat-screen TV, dining table, and new carpet. Additional income from attached empty lot. Call to schedule your appointment to see this property today! Queen Studio rooms are 18.58 sq meters. There are 3 double rooms and the rest are singles. SHOW BY APPOINTMENT ONLY! *Please do not enter upon property without Agent **All figures are unaudited by CRES & Investor has responsibility to verify this information Page 3
TownHouse Inn Jackson Jul 18 Lodging Sales 17,418.11 Total 17,418.11 Linens and Lodging Supplies 238.99 Merchant Account Fees 383.33 Total COGS 622.32 Gross Profit 16,795.79 Advertising and Promotion 136.00 Cable 394.68 Insurance General Liability and Property 717.86 Total Insurance 717.86 Landscaping and Groundskeeping 120.00 Maintenance & Repair Maintenance & Repair - Other 92.24 Total Maintenance & Repair 92.24 Payroll s*oe 2,700.21 payroll taxes 733.60 Telephone 259.95 Trash removal 85.00 Water 332.59 - Other 1,145.70 Total 1,478.29 Total 6,323.15 Net Ordinary 10,077.66 Net 10,077.66 Page 4
TownHouse Inn Jackson Aug 18 Lodging Sales 12,181.49 Total 12,181.49 Linens and Lodging Supplies 392.23 Merchant Account Fees 555.09 Total COGS 947.32 Gross Profit 11,234.17 Advertising and Promotion 136.00 Cabel 394.68 Insurance General Liability and Property 860.56 Total Insurance 860.56 Office Supplies 82.88 Payroll s*oe 3,320.14 payroll taxes 896.06 Telephone 268.78 Trash 85.00 Gas 134.08 Water 309.94 - Other 935.85 Total 1,379.87 Total 8,371.29 Net Ordinary 3,810.20 Net 3,810.20 Page 5
TownHouse Jackson Sep 18 Lodging Sales 15,815.37 Total 15,815.37 Linens and Lodging Supplies 176.29 Merchant Account Fees 432.99 Total COGS 609.28 Gross Profit 15,206.09 Advertising and Promotion 172.04 Cable 394.68 Fire Maintenance 75.00 Insurance General Liability and Property 860.56 Total Insurance 860.56 Landscaping and Groundskeeping 90.00 Maintenance & Repair Exterminating 190.00 Total Maintenance & Repair 190.00 Payroll s*oe 2,715.18 payroll taxes 702.92 Telephone 263.84 Trash removal 85.00 Water 303.28 - Other 967.49 Total 1,270.77 Total 6,819.99 Net Ordinary 8,386.10 Net 8,386.10 Page 6
Town House Jackson Oct 18 Lodging Sales 18,619.32 Total 18,619.32 Merchant Account Fees 473.61 Total COGS 473.61 Gross Profit 18,145.71 Business Licenses and Permits 72.00 Cable 408.78 Fire Maintenance 327.55 Insurance General Liability and Property 860.56 Total Insurance 860.56 Landscaping and Groundskeeping 90.00 Maintenance & Repair Exterminating 120.00 Total Maintenance & Repair 120.00 Payroll s*oe 2,746.37 payroll taxes 703.77 Telephone 263.77 Trash removal 85.00 Gas 118.02 Water 273.97 - Other 921.74 Total 1,313.73 Total 6,991.53 Net Ordinary 11,154.18 Net 11,154.18 Page 7