wingate by wyndham southport...wingate by wydham southport, a four-story 84-room hotel located just...
TRANSCRIPT
WINGATE BY WYNDHAMSOUTHPORTOFFERING MEMORANDUM
NON-ENDORSEMENT & DISCLAIMER NOTICE
CONFIDENTIALITY & DISCLAIMERThe information contained in the following Marketing Brochure is proprietary and strictly confidential.
It is intended to be reviewed only by the party receiving it from Marcus & Millichap and should not be
made available to any other person or entity without the written consent of Marcus & Millichap. This
Marketing Brochure has been prepared to provide summary, unverified information to prospective
purchasers, and to establish only a preliminary level of interest in the subject property. The information
contained herein is not a substitute for a thorough due diligence investigation. Marcus & Millichap has
not made any investigation, and makes no warranty or representation, with respect to the income or ex-
penses for the subject property, the future projected financial performance of the property, the size and
square footage of the property and improvements, the presence or absence of contaminating substanc-
es, PCB’s or asbestos, the compliance with State and Federal regulations, the physical condition of the
improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s
plans or intentions to continue its occupancy of the subject property. The information contained in
this Marketing Brochure has been obtained from sources we believe to be reliable; however, Marcus &
Millichap has not verified, and will not verify, any of the information contained herein, nor has Marcus &
Millichap conducted any investigation regarding these matters and makes no warranty or representation
whatsoever regarding the accuracy or completeness of the information provided. All potential buyers
must take appropriate measures to verify all of the information set forth herein. Marcus & Millichap is a
service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap.
All rights reserved.
NON-ENDORSEMENT NOTICEMarcus & Millichap is not affiliated with, sponsored by, 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 with, or sponsorship or endorsement by, said corporation of Marcus &
Millichap, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of Marcus &
Millichap, and is solely included for the purpose of providing tenant lessee information about this listing
to prospective customers.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY.
PLEASE CONSULT YOUR MARCUS & MILLICHAP AGENT FOR
MORE DETAILS.
WINGATE BY WYNDHAM SOUTHPORT1511 NORTH HOWE STREET,
SOUTHPORT, NORTH CAROLINA 28461
JERRY SWONFirst Vice President Investments
National Hospitality GroupManhattan Office
Office 212.430.5219 Cell 908.625.6934
[email protected] NY 10401248594
NJ 0999581
BRIAN WHELANAssociate
National Hospitality GroupManhattan Office
Office 646.805.1441 Cell 201.966.5918
[email protected] NY 10401277435
NJ 1644475
EXCLUSIVELY LISTED BY
O F F I C E S N A T I O N W I D E A N D T H R O U G H O U T C A N A D A
WWW.MARCUSMILLICHAP.COM
PRASHANT MERCHANTAssociate
National Hospitality GroupRichmond Office
Office 804.205.5008Cell 757.589.6954
[email protected] VA 0225226862
WINGATE BY WYNDHAMSOUTHPORT
01 EXECUTIVE SUMMARYOffering Summary • Vital Data • Annualized Operating Data •
Executive Summary • Investment Overview • Summary Of Terms
TABLE OF CONTENTS
EXCLUSIVELY LISTED BY
09 PROPERTY DESCRIPTIONFeatures / Amenities • Local / Regional Map • Area Attractions
15 FINANCIAL OVERVIEWMarket Trend • RevPAR Comparison • Profit & Loss Summary • Five-Year Cash Flow Pro Forma • STR Report
30 COMPETITIVE PROPERTY SET Competitve Properties Map • Competitve Properties
33 MARKET OVERVIEWDemographic Summary • Market Overview
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, as-sumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate
Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap ACT ID Z0330473
G
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
EX
EC
UT
IV
E
SU
MM
AR
Y
EXECUTIVESUMMARY
WINGATE BY WYNDHAM SOUTHPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
1
1511 NORTH HOWE STREET,SOUTHPORT, NORTH CAROLINA 28461
OFFERING SUMMARY
Purchase Price $7,800,000
Property Improvement Plan ($5,000 / Room Estimate) $420,000
Total Investment $8,220,000
Down Payment $2,055,000 / 25%
Total Number of Rooms 84
Occupancy 64.3%
ADR $103.31
RevPAR $66.42
Franchise Parent Company Wyndham Hotels & Resorts
Franchise Affiliation Wingate
Year Built 2009
Number of Stories 4
Type of Ownership Fee Simple
Lot Size 1.1 Acres
VITAL DATA
Cap Rate - Actual 10.2%
Cap Rate - Total Investment 9.7%
Cap Rate - Pro Forma 9.9%
Room Revenue Multiplier 3.8
Room Revenue Multiplier- Pro Forma 4.0
Price/Room - Total Investment $97,857
I
ANNUALIZED OPERATINGDATA
ANNUALIZED OPERATING DATA
INCOME 2017 % OF GR PRO FORMA % OF GR
Room Revenue $2,036,522 99.3% $2,077,456 99.3%
Other Revenue $13,423 0.7% $13,692 0.7%
Gross Revenue $2,049,945 100.0% $2,091,149 100.0%
Total Expenses $1,255,302 61.2% $1,276,226 61.0%
Net Operating Income $794,643 38.8% $814,923 39.0%
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
2
WINGATE BY WYNDHAMSOUTHPORT
HOTEL AMENITIES
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
WINGATE BY WYNDHAMSOUTHPORT
HOTEL AMENITIES
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
5
INVESTMENT OVERVIEW
Marcus & Millichap has been chosen to exclusively market for sale the Wingate by Wydham Southport, a four-story 84-room hotel located just off of Highway 87, which stretches across North Carolina and ends in Southern Virginia. The hotel is located approximately 30 miles from Wilmington International Airport. Amenities include: complimentary WiFi, fitness center, laundry facility, business center, gift shop, outdoor pool, hot tub, and meeting rooms. Guest rooms feature a television, desk, iron and ironing board, daily housekeeping, refrigerator, microwave, coffee maker, whirlpool, hairdryer, and telephone.
FRANCHISEWyndham Hotels & Resorts is the world’s largest and most diverse hotelcompany with over 7,800 properties and 678,000 rooms in 72 countries.With highly recognizable brands and hotel choices in every category fromupscale to economy, Wyndham offers many lodging choices around the world. Wyndham Rewards has more participating properties than any other hotel loyalty program in the world, and has 40 million loyal members across the globe. By combining exciting, award-winning promotions throughout the year with industry-leading innovation and member friendly benefits, Wyndham Rewards is positioned to continue driving more guests to its 7,000+ participating hotels worldwide.
INVESTMENT SUMMARYThe Wingate by Wyndham Southport represents the opportunity to acquire a well-maintained hotel located in a stable market. Our Pro Forma analysis assumes an investor will increase operating efficiencies through cost man-agement and modest revenue growth.
INTEREST OFFEREDFee simple interest in the Wingate by Wyndham Southport, an 84-room hotel located at 1511 North Howe Street, Southport, North Carolina 28461.
I
INVESTMENT HIGHLIGHTS
► 2009 Masonry Construction
► Offered Below Replacement Costs
► Up-Branding Opportunities
► Minimal PIP Required for 15-Year Franchise with Wyndham
► Coastal North Carolina Location: Attractive Coastal/ Tourist Destination, One Mile from Beach and Waterway, 30 Miles from Wilmington International Airport
PROPERTY TOURSProspective purchasers are encouraged to visit the subject property prior to submitting offers. However, all property tours must be arranged with the Marcus & Millichap listing agents. Please do not contact the tenants, on-site management or staff without prior approval.
TERMS OF SALEThe Wingate By Wyndham Southport is offered at $7,800,000 based on a capitalization rate of 10.2 percent. Historic operating documentation and third party reports may be found in the online document data portal.
PROPOSED FINANCING
FINANCING
Loan Amount $6,165,000
Loan Type Proposed New
Interest Rate 5.50%
Amortization 25 Years
Loan information is time sensitive and subject to change. Contact your local Marcus & Millichap Capital Corporation representative.
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
6
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, as-sumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate
Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap ACT ID Z0330473
8
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
P
RO
PE
RT
Y
DE
SC
RI
PT
IO
N
PROPERTY DESCRIPTION
WINGATE BY WYNDHAM SOUTHPORT
BE
ST
W
ES
TE
RN
R
EG
EN
CY
H
OU
SE
H
OT
EL
//
P
RO
PE
RT
Y
DE
SC
RI
PT
II
ON
9
FEATURES AND
AMENITIES
► Complimentary WiFi
► Complimentary Parking
► Business Center
► Elevators
► Laundry Facility
► Outdoor Pool
► Fitness Center
► Complimentary Breakfast
► Meeting Rooms
► Gift Shop
► Spa Tub
► Conference Space
► Complimentary Newspaper
COMMON AREA FEATURES
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
P
RO
PE
RT
Y
DE
SC
RI
PT
IO
N
10
► Complimentary WiFi
► Flat Screen Television
► Premium Cable Channels
► Coffee / Tea Maker
► Refrigerator
► Iron / Ironing Board
► Hair Dryer
► Desk
► Telephone
► Daily Housekeeping
GUEST ROOM AMENITIES
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
P
RO
PE
RT
Y
DE
SC
RI
PT
IO
N
10
BE
ST
W
ES
TE
RN
R
EG
EN
CY
H
OU
SE
H
OT
EL
//
P
RO
PE
RT
Y
DE
SC
RI
PT
II
ON
11
MAPPING
LOCAL MAP REGIONAL MAP
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
P
RO
PE
RT
Y
DE
SC
RI
PT
IO
N
12
AREA ATTRACTIONSAREA ATTRACTIONS DISTANCE
Franklin Square Gallery 1.2 Miles
John Cabot University 1.2 Miles
North Carolina Maritime Museum at Southport 1.4 Miles
Southport Marina 1.7 Miles
Oak Island Golf Club 6.0 Miles
Bald Head Island Lighthouse 8.9 Miles
Oak Island Lighthouse 7.9 Miles
Ocean Crest Pier 12.0 Miles
Brunswick Town Historic District 13.3 Miles
St. Johns Museum of Art 18.1 Miles
Wilmington Treatment Center 18.6 Miles
University of North Carolina Wilmington 19.4 Miles
New Hanover Regional Medical 19.4 Miles
Airlie Gardens 22.2 Miles
Battleship North Carolina 26.6 Miles
COMPANY LOCAL EMPLOYEES
Liberty Homecare Group LLC 3,500
New Hanover Regional Medical Center 2,975
Walmart 1,760
University of North Carolina at Wilmington 1,643
Verizon Wireless 1,414
Gilford Mills Inc. 1,100
City Hall Mayors Office 980
County of Brunswick 659
Lowes 600
Pharmaceutical Product Development 600
Belk 553
MAJOR EMPLOYERS IN MARKET
Battleship North CarolinaUniversity of North Carolina Wilmington Bald Head Island Lighthouse
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
P
RO
PE
RT
Y
DE
SC
RI
PT
IO
N
12
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, as-sumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate
Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap ACT ID Z0330473
14
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
FINANCIALANALYSIS
WINGATE BY WYNDHAM SOUTHPORT
MARKET TREND
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
15
REVPAR COMPARISON
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
16
PROFIT AND LOSS SUMMARY
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
17
5-YEAR CASH FLOW PRO FORMA
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
18
5-YEAR IRR
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
19
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
20
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
21
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
22
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
23
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
24
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
25
STR REPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
F
IN
AN
CI
AL
A
NA
LY
SI
S
26
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, as-sumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate
Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap ACT ID Z0330473
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, as-sumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate
Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap ACT ID Z0330473
28
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
EX
EC
UT
IV
E
SU
MM
AR
Y
EXECUTIVESUMMARY
WINGATE BY WYNDHAM SOUTHPORT
28
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
C
OM
PE
TI
TI
VE
P
RO
PE
RT
Y
SE
T
COMPETITIVE PROPERTY SET
WINGATE BY WYNDHAM SOUTHPORT
WINGATE BY WYNDHAM SOUTHPORT
II
COMPETITIVE PROPERTY SET
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
30
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
C
OM
PE
TI
TI
VE
P
RO
PE
RT
Y
SE
T
30
Hotel City, State Zip Rooms Open
Wingate By Wyndham Southport Southport, NC 28461 84 2009
1 Americas Best Value Inn Wilmington Wilmington, NC 28403 113 1974
2 Suburban Extended Stay Hotel of Wilmington Wilmington, NC 28403 107 1998
3 Hampton Inn Southport Southport, NC 28461 80 2000
4 Comfort Suites Southport Southport, NC 28461 70 2002
5 Holiday Inn Express & Suites Southport Oak Island Bolivia, NC 28422 93 2014
1
2
3
4
5
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, as-sumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate
Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap ACT ID Z0330473
32
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
M
AR
KE
T
OV
ER
VI
EW
MARKET OVERVIEW
WINGATE BY WYNDHAM SOUTHPORT
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
33
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
C
OM
PE
TI
TI
VE
P
RO
PE
RT
Y
SE
T
33
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
MA
RK
ET
O
VE
RV
IE
W
33
DEMOGRAPHICS HIGHLIGHTS
12,913
$51,308 $267,386
POPULATION STATISTIC
INCOME STATISTIC HOUSING STATISTIC
EMPLOYMENT BY OCCUPATIONS
III
POPULATION 5 MILES 10 MILES 25 MILES
2022 ProjectionTotal Population
14,790 37,633 300,110
2018 EstimateTotal Population
12,913 33,194 273,455
2010 CensusTotal Population
11,135 28,319 240,341
2000 CensusTotal Population
7,380 20,462 185,873
Daytime PopulationsTotal Population
17,953 33,713 303,024
HOUSEHOLDS 5 MILES 10 MILES 25 MILES
2022 ProjectionTotal Households
7,258 17,234 130,675
2018 EstimateTotal Households
6,264 15,058 117,424
Average (Mean) Household Size 2.10 2.19 2.27
2010 CensusTotal Households
5,358 12,799 103,257
2000 CensusTotal Households
3,430 9,245 79,096
HOUSING UNITS 5 MILES 10 MILES 25 MILES
Occupied Units
2021 Projection 7,258 17,234 130,675
2018 Estimate 10,740 27,397 153,936
HOUSEHOLDS BY INCOME 5 MILES 10 MILES 25 MILES
2018 Estimate
$200,000 or More 4.53% 4.11% 3.91%
$150,000 - $199,000 4.37% 4.46% 3.64%
$100,000 - $149,000 10.98% 11.22% 11.44%
$75,000 - $99,999 11.93% 12.25% 10.73%
$50,000 - $74,999 19.36% 20.30% 18.87%
$35,000 - $49,999 13.97% 15.28% 13.98%
$25,000 - $34,999 9.32% 9.79% 11.20%
$15,000 - $24,999 10.28% 10.20% 11.56%
Under - $15,000 15.25% 12.40% 14.68%
Average Household Income $74,516 $74,119 $69,866
Median Household Income $51,308 $52,610 $48,266
Per Capita Income $36,362 $33,723 $30,304
POPULATION PROFILE 5 MILES 10 MILES 25 MILES
Population 25+ by Education Level
2016 Estimate Population Age 25+ 10,759 26,970 192,631
Elementary (0-8) 1.50% 1.34% 2.46%
Some High School (9-11) 6.92% 5.93% 6.54%
High School Graduate (12) 24.11% 25.87% 24.67%
Some College (13-15) 23.17% 23.49% 22.18%
Associate Degree Only 7.98% 8.35% 10.00%
Bachelors Degree Only 22.22% 21.78% 22.18%
Graduate Degree 12.71% 12.50% 11.15%
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
E
XE
CU
TI
VE
S
UM
MA
RY
34
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
C
OM
PE
TI
TI
VE
P
RO
PE
RT
Y
SE
T
34
WI
NG
AT
E
BY
W
YN
DH
AM
S
OU
TH
PO
RT
//
M
AR
KE
T
OV
ER
VI
EW
34
JERRY SWONFirst Vice President InvestmentsNational Hospitality GroupManhattan OfficeOffice 212.430.5219 Cell [email protected] NY 10401248594 | NJ 0999581
BRIAN WHELANAssociateNational Hospitality GroupManhattan OfficeOffice 646.805.1441 Cell [email protected] NY 10401277435 | NJ 1644475
PRASHANT MERCHANTAssociateNational Hospitality GroupRichmond OfficeOffice 804.205.5008Cell [email protected] VA 0225226862
E X C L U S I V E LY L I S T E D B Y
WINGATE BY WYNDHAM SOUTHPORT