mill rose inn€¦ · 3 mill rose inn half moon bay, ca table of contents section 1 property...
TRANSCRIPT
1
Mill Rose Inn HALF MOON BAY, CA
Offering Memorandum
Element Real Estate
2
All materials and information received or derived from Element Real Estate and its directors, officers, agents, advisors, affiliates and/or any
third party sources are provided without representation or warranty as to completeness , veracity, or accuracy, condition of the property, com-
pliance or lack of compliance with applicable governmental requirements, developability or suitability, financial performance of the property,
projected financial performance of the property for any party’s intended use or any and all other matters.
Neither Element Real Estate or its directors, officers, agents, advisors, or affiliates makes any representation or warranty, express or implied,
as to accuracy or completeness of the any materials or information provided, derived, or received. Materials and information from any source,
whether written or verbal, that may be furnished for review are not a substitute for a party’s active conduct of its own due diligence to deter-
mine these and other matters of significance to such party. Element Real Estate will not investigate or verify any such matters or conduct due
diligence for a party unless otherwise agreed in writing.
EACH PARTY SHALL CONDUCT ITS OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE.
Any party contemplating or under contract or in escrow for a transaction is urged to verify all information and to conduct their own inspections
and investigations including through appropriate third party independent professionals selected by such party. All financial data should be
verified by the party including by obtaining and reading applicable documents and reports and consulting appropriate independent profession-
als. Element Real Estate makes no warranties and/or representations regarding the veracity, completeness, or relevance of any financial data
or assumptions. Element Real Estate does not serve as a financial advisor to any party regarding any proposed transaction.
All data and assumptions regarding financial performance, including that used for financial modeling purposes, may differ from actual data or
performance. Any estimates of market rents and/or projected rents that may be provided to a party do not necessarily mean that rents can be
established at or increased to that level. Parties must evaluate any applicable contractual and governmental limitations as well as market
conditions, vacancy factors and other issues in order to determine rents from or for the property. Legal questions should be discussed by the
party with an attorney. Tax questions should be discussed by the party with a certified public accountant or tax attorney. Title questions
should be discussed by the party with a title officer or attorney. Questions regarding the condition of the property and whether the property
complies with applicable governmental requirements should be discussed by the party with appropriate engineers, architects, contractors,
other consultants and governmental agencies. All properties and services are marketed by Element Real Estate in compliance with all applica-
ble fair housing and equal opportunity laws. The information contained in this Marketing Brochure has been obtained from sources we be-
lieve to be reliable; however, Element Real Estate has not verified, and will not verify, any of the information contained herein, nor has Ele-
ment Real Estate conducted any investigation regarding these matters and makes no guarantee, or warranty or representation whatsoever
regarding the accuracy or completeness of the information provided. It is submitted subject to the possibility of errors, omissions, change of
price, rental or other conditions, prior sale, lease or financing, or withdrawal without notice. We include projections, opinions, assumptions or
estimates for example only, and they may not represent current or future performance of the property. You and your tax and legal advisors
should conduct your own investigation of the property and transaction. All potential buyers must take appropriate measures to verify all of
information set forth herein.
NON-ENDORSEMENT NOTICE
Element Real Estate is not affiliated with, sponsored, or endorsed by any commercial tenant or lessee identified in this marketing package.
The presence of any corporation’s logo or name is not intended to indicate or imply affiliation, or sponsorship or endorsement by, said Element
Real Estate, its affiliates or subsidiaries, or any agent, product, service, or listing of Element Real Estate, and is solely included for the pur-
pose of providing tenant lessee information about this listing to prospective customers.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR
ELEMENT REAL ESTATE AGENT FOR MORE DETAILS
Element Real Estate
Mill Rose Inn HALF MOON BAY, CA
CONFIDENTIALLITY AND DISCLAIMER
3
Mill Rose Inn Half Moon Bay, CA
Table of Contents
Section 1 PROPERTY DESCRIPTION
Section 2 PRICING AND FINANCIAL ANALYSIS
Section 3 RECENT SALES
Section 4 DEMOGRAPHIC ANALYSIS
Element Real Estate
4
PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA
Element Real Estate
5
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
INVESTOR HIGHLIGHTS
• Destination Coastal Lodging Property with Year Round Business
• Turn Key Asset with Brand Name Recognition Built Over the Last 40 Years
• 4 Diamond AAA Award Winning Inn, For 27 Consecutive Years & Select Registry Award Inn (Past 10 Years)
• First Bed and Breakfast in San Mateo County
• Set on .23 Acre of Prime Developable Commercial Downtown Zoned Land
• 5 Car Garage Currently Used for Storage & Massage Therapy Space, has Potential to be Converted Into a 1 Bed/1 Bath Innkeeper’s Room
or Revenue Generating Additional Unit
• Special Events from Weddings to Business Conferences, Provide Biggest Potential for New Revenues
The increased demand for weddings, special events, executive retreats, and many other lucrative sources of reve-
nue, puts a new investor well positioned for greater financial success in the coming years. The property also has
many different potential repositioning opportunities, new owners will be inheriting a award winning brand, that
lays the foundation for tapping into unused potential for room & special event revenues.
Element Real Estate
6
INVESTMENT OVERVIEW
INVESTMENT HIGHLIGHTS
• European Themed Bed & Breakfast, 6 Luxury Units
• Turn Key Asset with Huge Upside in Room, Restau-
rant, and Event Revenues
• 10,000 SQFT Lot Zoned Commercial Downtown
• Close to Shops on Vibrant Main St., Lots of Foot
Traffic
• Located off the Scenic Pacific Coast Highway, Easy
Stroll to Beaches , 25 Miles South of San Francisco
• Short Drive to Ritz-Carlton Hotel and
Half Moon Bay Golf Links
• Great Repositioning Opportunities
• One of a Kind Property, High Barrier to Entry Market
• High Income Bay Area & International Clientele,
Repeat Guest History
The Mill Rose Inn is a 6 room luxury Bed & Breakfast located in historic downtown Half Moon Bay, just off the popular scenic Pacific Coast
Highway. Built in 1901, the property was remodeled in 1985 and has been maintained immaculately. This CSAA 4 Diamond Award Winning
European Boutique Inn, is renowned for its world famous gardens, lodgings, delicious culinary treats, close proximity to beaches, shops, and
restaurants. Guests enjoy therapeutic massage treatments and the garden enclosed jacuzzi spa to enhance their escape. The property consists
of 4,485 net rentable square feet on a 10,000 square foot lot and is zone Commercial Downtown. The site is well located just off Main St. in
historic downtown Half Moon Bay . The property boasts substantial quality frontage on Mill St. and provides good visibility and signage. The
Mill Rose Inn is located just off the breathtakingly beautiful Pacific Coast Highway, that wraps up and down the California Coast and is en-
joyed by thousands of travelers, year round, from around the world. The Mill Rose Inn is the first Bed & Breakfast in San Mateo County, open-
ing their doors in 1978. Guests here enjoy the many activities that Half Moon Bay and the coast have to offer, and experience a uniquely luxu-
rious experience unlike any other. The Mill Rose Inn offers Couple’s Packages, Wedding Services, Conferences, Corporate Retreats, and a wide
variety of Special Events.
The property is located two blocks off of Kelly Ave and Main St., the heart of Half Moon Bay, and epicenter for shops, restaurants, art galler-
ies, and offices. The site is a quarter mile from the CVS and Safeway anchored Strawflower Shopping Center and 6 blocks from the Rite Aid
and New Leaf Community Market Retail Center. Half Moon Bay has also seen a recent upswing in commercial real estate construction, devel-
opments, and proposals. The Strawflower Village Shopping Center was recently purchased for $29 million and the new owners are planning on
spending at least a few million dollars in remodeling and updating the city’s largest shopping center. Downtown Half Moon Bay recently saw
the opening of the brand new Boys & Girls Club. The new state of the art facility that is the Half Moon Bay Library, 576 Kelly Ave (4 Mixed
Use Units, Office/Retail downstairs and Condos upstairs), and 719 Main St., a brand new 2700 SQFT Office Building, are all to be completed by
the Summer of 2018.
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
7
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
FEATURES AND AMENITIES
Common Are Features
• Meeting Room for 25-35
• Library and Parlor
• Business Class High-Speed Wi-Fi
• Complimentary Refreshments, Coffees, and Baked Goods
• English Country Gardens with Patio and Firepit
• Afternoon and Evening Wine and Cheese Reception
• Private Enclosed Garden Gazebo with Tropical Plants,
Fountain, and Jetted Spa Tub
• Massage Room for Individual/ Couple’s Treatments
Room Amenities
• Private Entrances, Garden Views
• Luxury 600 Thread Count Linens, Feather King/
Queen Beds with Duvets
• Private Baths with Clawfoot or Whirlpool Tub &
Shower
• Business Class High Speed Wi-Fi
• Soft Spa Robes and Slippers
• In-Room Hair Dryer, Iron Board
• In-Room Coffee Maker, Tea, Decaf, and Hot Chocolate
• Raised One Touch Gas Fireplaces with Hand Painted
Tiles
• Mini Fridge with Complimentary Beverages
• Flat Screen Cable HDTV and Extensive DVD Library
• Complimentary Full gourmet Champagne Breakfast
• Concierge Service
8
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Opened in 1980, the Mill Rose Inn was the creation of interior and floral designer/wedding coordinator Eve and
her husband, landscaping contractor, Terry Baldwin. The couple transformed their 1901 cottage into a unique en-
vironment, which is now the best Bed and Breakfast on the Coast and made history in being the first Bed and
Breakfast in San Mateo County.
The Inn is a place like no other, with its beautiful English country gardens, all of the conveniences of a world class
hotel, the charm and the gracious services of a small country inn, all of which beautifully combine into a Four Dia-
mond AAA award winning property. Valuable antiques and watercolors, opulent décor and period furnishings cre-
ate an ambiance of relaxed elegance in this Half Moon Bay Inn. Reminiscent of an European country Inn, each
guestroom has views of the garden and back patio.
The Mill Rose Inn is primed for a new investor to step in and run this turn key operation, or the property can be
repositioned with an insertion of new capital. The 5 car garage is currently used for storage and a massage thera-
py studio. This could be reconfigured into an innkeeper’s 1 bedroom/ 1 bathroom unit, a 7th guestroom producing
more revenue, or a larger massage therapy space.
Element Real Estate
INVESTMENT OVERVIEW
9
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
The Mill Rose Inn is a perfect destination for weekend travelers, honeymooners, and food lovers who enjoy fresh seafood and local California
cuisine. Half Moon Bay is home to the annual Pumpkin Festival every October, which draws thousands of visitors from around the country. The
scenic Pacific Coast Highway is also a favorite route of vacationers driving up and down the California Coast from San Diego to San Francisco.
Guests enjoy local activities such as surfing, horseback riding, exploring the many beaches, fishing, hiking in the redwoods, biking the coastal
trail, stand up paddle boarding, kayaking, wine tasting, golfing, shopping, and dining
Half Moon Bay is a major coastal town in San Mateo County. It is located 25 miles south of San Francisco and 41 miles north of San Jose and
just a 25 minute drive west of SFO International Airport. The city has a growing population of over 19,675 people, an average household in-
come of $151,066 and a median home value of $1,236,820. Half Moon Bay is cited for its beautiful beaches, scenic views, and adventurous hik-
ing trails. The city is home to the elegant Ritz-Carlton Golf and Spa Resort, and the world famous Mavericks Big Wave Surf Spot & Contest.
San Mateo County home prices are approaching $2 million and Half Moon Bay is close behind. The county boasts a stable economy with high
growth in construction and technology industries and 2018 has seen some of the lowest historical unemployment rates in recent history
The Mill Rose Inn is a great opportunity for an investor to purchase a unique hotel in one of the highest entry barrier markets, with year round
business. The San Francisco Bay Area has experienced massive growth over the last decade, becoming the center for tech companies, startups,
bioengineering, financial services, healthcare, education, and construction companies. Unemployment has reached a nationwide low of 2.5%-3%
in the Bay Area. San Jose Metro is the number one job market in the country and the San Francisco-Oakland Metro is right behind it. The
housing markets of Northern California have been enhanced by the job market growth as well, with housing prices still some of the highest in
the country and rental rates just as high. San Mateo County in particular has a median home value of $1,299,150.
Tourism in the Bay Area has increased significantly. Over 70 million visitors from around the world, a year fly into the 3 international Bay
Area airports. Each year $14 billion in tourism related activities is contributed to the Bay Area economy and as a result hotel revenues have
almost doubled since 2014.
Local occupancy levels on the coast are consistent at 70%, while revenues have been on the upswing at 12% yearly. The Mill Rose Inn provides
the opportunity for the right buyer to increase the Food & Beverage, Rooms, and Wedding/Events Revenues. Half Moon Bay attracts guests
from the Bay Area and abroad; with its inviting beaches, picturesque hiking trails, art galleries and unique dining venues.
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
HALF MOON BAY
10
PROPERTY SUMMARY
The Offering
Site Description
Room Breakdown
Property Mill Rose Inn
Property Address 615 Mill St.,
Half Moon Bay, Ca 94019
Property Type Hospitality
Assessor’s Parcel Number 056-161-050
Year Built/Renovated 1901/1985
Type of Ownership Fee Simple
Rentable Square Feet 4,885 SQFT
Lot Size 10,000 SQFT
Zoning CD
Parking Street Parking
Street Frontage Mill St.
Cross Street Church St.
Highway Access Highway 1, Highway 92
Number of Floors 2
Handicap Parking Yes
Truck Parking Yes
Property Tier Premier
Location Type Coastal
Transient Occupancy Tax Rate 12%
AAA Diamond Rating 4 Diamond (28 Years Consecutive)
Select Registry Yes (10 Years Consecutive)
Queen 4
King 2
Total Number of Guest Rooms 6
Jacuzzi Units (Total Included) 1
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
11
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
PROPERTY SUMMARY
Construction/Mechanical
Interior Room Detail
Foundation Concrete
Framing Wood
Exterior Wood
Parking Surface Asphalt
Roof Composition
Plumbing Good
Elevator N/A
HVAC Individual
Fire/Life/Safety Yes
Heating System Central
Condition of Heating System Good
Cooling System N/A
Type of Bath/Shower Tub/Shower Combination
Condition of Bath/Shower Good
Bathroom Tile Type French
Condition of Bathroom Tile Good
Dressing Area Yes
Condition of Dressing Area Good
Type of Furniture Wood
Condition of Furniture Good
Window Coverings Drapes
Condition of Window Coverings Excellent
Room Floor Coverings Wood & Carpet
Condition of Floor Coverings Good
Wall Coverings Paper & Paint
Condition of Wall Coverings Good
Televisions 42”/48” Flatscreens
Condition of Televisions New
Microwave/Refrigerator Yes
Condition of Microwave/Refrigerator New
Phone System Yes
Voice Mail Yes
Internet Access Complimentary Wi Fi
Fireplaces Yes (Each Room)
12
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
13
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
14
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
15
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
16
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
17
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Mill Rose Inn Half Moon Bay, CA PROPERTY DESCRIPTION
Element Real Estate
18
Mill Rose Inn Half Moon Bay, CA
PRICING AND FINANCIAL ANALYSIS
Element Real Estate
19
OFFERING SUMMARY
Mill Rose Inn Half Moon Bay, CA Financial Analysis
COMPANY LOCAL
EMPLOYESS
Half Moon Bay Golf Links 275
Sheriff’s Department 180
Seton Medical Center Coastside 160
Sam’s Chowder House LP 140
Cunha Intermediate School 100
Half Moon Bay High School 100
K N Properties Inc 100
Indyne 99
Half Moon Bay Brewing Co 95
Earthly Delights 90
Cabrillo Unified School District 78
Bay City Flower Co 75
PRICE Price Not Disclosed
TOTAL ROOMS 6
PRICE PER ROOM
OCCUPANCY 47.1%
ADR $358.68
REVPAR $180.76
AVAILABLE RENTABLE ROOMS 2,190
ROOMS SOLD 1,031
CAP RATE-CURRENT
CAP RATE-PRO FORMA
YEAR BUILT/RENOVATED 1901/1985
LOT SIZE 10,000 SQFT
TYPE OF OWNERSHIP FEE SIMPLE
DEMOGRAPHICS- HALF MOON BAY
1-MILE 3-MILE 5-MILE
2014 Total
Population
2,125 16,351 24,759
2019 Total
Population
2,198 16,803 25,524
2014 Total
Households
823 5,817 9,098
2019 Total
Households
858 6,031 9,478
Median HH Income $123,914 $98,422 $105,629
Per Capita Income
(Based on Total
Population)
$67,262 $50,180 $54,198
Average HH Income 173,270 $140,786 $147,011
MAJOR EMPLOYERS
Mill Rose Inn Half Moon Bay, CA FINANCIAL ANALYSIS
Element Real Estate
20
INCOME AND EXPENSES
Mill Rose Inn Half Moon Bay, CA Financial Analysis
CURRENT % of
GR
POR PAR Pro
Forma
% of
GR
POR PAR
Occupancy 47.1% 70%
ADR $358.68 $358.68
RevPAR $180.76 $249.20
Income
Room Revenue $395,860 98.6% $383.96 $65,977 $545,748 87.9% $356 $90,958
Total Other Revenue $5,789 1.4% $5.61 $965 $75,000 12.1% $48.92 $12,500
GROSS REVENUE $401,650 $389.57 $66,942 $620,748 $370.92 $94,771
Total Departmental
Expenses
$157,548 39.2% $152.81 $26,258 $194,915 31.4% $127.15 $32,486
Total Undistributed
Expenses
$125,335 31.2% $121.57 $20,889 $179,396 28.9% $117.02 $29,899
Total Fixed
Expenses
$26,201 6.5% $25.41 $4,367 $52,764 8.5% $34.42 $8,794
TOTAL EXPENSES $309,084 77% $299.79 $51,514 $427,075 68.8% $278.59 $71,179
NET OPERATING
INCOME
$92,566 23% $89.78 $15,428 $193,673 31.2% $126.34 $32,279
Total Number of Rooms 6 Pro Forma
Available Rentable Rooms 2,190 2,190
Rooms Sold 1,031 1,533
Mill Rose Inn Half Moon Bay, CA FINANCIAL ANALYSIS
Element Real Estate
21
Mill Rose Inn Half Moon Bay, CA FINANCIAL ANALYSIS
EXPENSES
CURRENT % of
GR
POR PAR Pro
Forma
% of
GR
POR PAR
Departmental Expenses
Rooms $27,509 6.9% $26.68 $4,585 $42,832 6.9% $27.94 $7,139
Food $14,274 3.6% $13.84 $2,379 $25,451 4.1% $16.60 $4,242
Telecommunications $10,736 2.7% $10.41 $1,789 $11,794 1.9% $7.69 $1,966
Payroll $95,620 23.8% $92.74 $15,937 $104,286 16.8% $68.03 $17,381
Payroll Tax $9,409 2.3% $9.13 $1,568 $10,553 1.7% $6.88 $1,759
TOTAL DEPARTMENTAL $157,548 39.2% $152.81 $26,258 $194,916 31.4% $127.15 $32,486
Undistributed Expenses
Administrative & General $29,176 7.3% $28.30 $4,863 $45,315 7.3% $29.56 $7,553
Sales & Marketing $31,676 7.9% $30.72 $5,279 $49,039 7.9% $31.99 $8,173
Property Operations & Maintenance $34,227 8.5% $33.20 $5,705 $38,486 6.2% $25.11 $6,414
Utilities $30,256 7.5% $29.35 $5,043 $46,556 7.5% $30.37 $7,759
TOTAL UNDISTRIBUTED $125,335 31.2% $121.57 $20,889 $179,396 28.9% $117.02 $29,899
Fixed Expenses
Property Taxes $11,554 2.9% $11.21 $1,926 $36,624 5.9% $23.89 $6,104
Property Insurance $14,647 3.6% $14.21 $2,441 $17,381 2.8% $11.34 $2,897
TOTAL FIXED EXPENSES $26,201 6.5% $25.41 $4,367 $54,005 8.7% $35.23 $9,001
TOTAL EXPENSES $309,084 77% $299.79 $51,514 $427,075 68.8% $278.59 $71,179
NET OPERATING INCOME $92,566 23% $89.78 $15,428 $193,673 31.2% $126.34 $32,279
Element Real Estate
22
Mill Rose Inn Half Moon Bay, CA
RECENT SALES
Element Real Estate
23
1 Mill Rose Inn
2 Seal Cove Inn
3 Landis Shores Inn
4 Inn at Depot Hill
5 Babbling Brook
6 Payne Mansion
RECENT SALES MAP
Mill Rose Inn Half Moon Bay, CA Recent Sales
Mill Rose Inn Half Moon Bay, CA RECENT SALES
Element Real Estate
1
2 3
4 5
6
24
RECENT SALES
Mill Rose Inn
615 Mill St.,
Half Moon Bay, Ca 94019
Total Rooms: 6 Price/ Room: N/A
Year Built: 1985 ADR: $358.68
Occupancy: 47.1% RevPar: $180.76
CAP RATE: N/A
1
2 Seal Cove Inn
221 Cypress Ave,
Moss Beach, Ca 94038 Sales Price: $5,300,000
Total Rooms: 11 Price/ Room: $481,818
Year Built: 1991 ADR: $304.28
Occupancy: 71.3% RevPar: $216.92
CAP RATE: 6.05% Close of Escrow: 5/17/2018
3 Landis Shores Inn
207-211 Mirada Rd.
Half Moon Bay, Ca 94019 Sales Price: $4,888,000
Total Rooms: 8 Price/ Room: $611,000
Year Built: 1999 ADR: $254
Occupancy: 70% RevPar: $177.80
CAP RATE: 4.90% Close of Escrow: 6/1/2015
Mill Rose Inn Half Moon Bay, CA Recent Sales
Mill Rose Inn Half Moon Bay, CA RECENT SALES
Element Real Estate
25
RECENT SALES
4 Inn at Depot Hill
250 Monterey Ave,
Capitola, Ca 95010 Sales Price: $3,025,000
Total Rooms: 12 Price/ Room: $252,083
Year Built: 1990 ADR: $252.23
Occupancy: 68.5% RevPar: $172.76
CAP RATE: 5.70% Close of Escrow: 2/7/2018
Babbling Brook
1025 Laurel St.,
Santa Cruz, Ca 95060 Sales Price: $2,860,000
Total Rooms: 13 Price/ Room: $220,000
Year Built: 1982 ADR: $211.34
Occupancy: 68.5% RevPar: $144.66
CAP RATE: 5.70% Close of Escrow: 2/15/2018
5
Mill Rose Inn Half Moon Bay, CA Recent Sales
Mill Rose Inn Half Moon Bay, CA RECENT SALES
Element Real Estate
Payne Mansion
1409 Sutter St,
San Francisco, Ca 94109 Sales Price: $10,550,000
Total Rooms: 10 Price/ Room: $1,055,000
Year Built: 1881/2014 ADR: $500.00
Occupancy: 90% RevPar:
CAP RATE: 5.69% Close of Escrow: 3/22/2018
6
26
CAP RATE AND PRICE PER ROOM
AVERAGE CAP RATE= 5.61%
AVERAGE PRICE PER ROOM= $523,980
Mill Rose Inn Half Moon Bay, CA Recent Sales
Mill Rose Inn Half Moon Bay, CA RECENT SALES
Element Real Estate
27
Mill Rose Inn Half Moon Bay, CA Recent Sales
OCCUPANCY AND AVERAGE DAILY RATE
AVERAGE OCCUPANCY= 74%
AVERAGE ADR= $304.37
Mill Rose Inn Half Moon Bay, CA RECENT SALES
Element Real Estate
28
DEMOGRAPHIC ANALYSIS
Mill Rose Inn Half Moon Bay, CA
Element Real Estate
29
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
DEMOGRAPHIC REPORT
30
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
DEMOGRAPHIC REPORT
31
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
DEMOGRAPHIC REPORT
32
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
DEMOGRAPHIC REPORT
33
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
POPULATION DENSITY
34
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
EMPLOYMENT DENSITY
35
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-HALF MOON BAY
Element Real Estate
AVERAGE HOUSEHOLD INCOME
36
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
DEMOGRAPHIC REPORT
Element Real Estate
37
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
DEMOGRAPHIC REPORT
Element Real Estate
38
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
DEMOGRAPHIC REPORT
Element Real Estate
39
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
DEMOGRAPHIC REPORT
Element Real Estate
40
Element Real Estate
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
POPULATION DENSITY
41
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
EMPLOYMENT DENSITY
Element Real Estate
42
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
AVERAGE HOUSEHOLD INCOME
Element Real Estate
43
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
DEMOGRAPHIC REPORT
Element Real Estate
44
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
DEMOGRAPHIC REPORT
Element Real Estate
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
45
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
DEMOGRAPHIC REPORT
Element Real Estate
46
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
DEMOGRAPHIC REPORT
Element Real Estate
47
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
POPULATION DENSITY
Element Real Estate
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
48
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
EMPLOYMENT DENSITY
Element Real Estate
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
49
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN FRANCISCO
AVERAGE HOUSEHOLD INCOME
Element Real Estate
Mill Rose Inn Half Moon Bay, CA DEMOGRAPHIC ANALYSIS-SAN MATEO
50
Mill Rose Inn HALF MOON BAY, CA
OFFERING MEMORANDUM
PRESENTED BY:
Matthew Aragoni
Associate
40 Stone Pine Rd, Suite H
Half Moon Bay, Ca 94019
Cell; (650) 483-8949
License: CA: 01978236
Element Real Estate