For Sale · Hospitality

118 Pacific AVENUE, Kerrobert

118 Pacific AVENUE, Kerrobert, SK S0L1R0

$2.4M total

15,000 SF

Asset Class

Hospitality

Size

15,000 SF

Building class

B

Zoning

CHY — Highway Corridor

$ / SF

$160

Occupancy

97%

Year Built

1982

Lot Size

1.45 ac

About this property

A Rare Opportunity to own this Full-Service Franchise Motel (Motel 6), located in the heart of Kerrobert. The property shows 10/10 and the condition of the property is in a excellent condition, and it is loved by the locals, workers(oil and gas / construction workers) and tourists. The motel presents with total of 30 guest rooms: (7)Single bed rooms, (2)Single Kitchenette rooms, (20) Double bed rooms and (1) Suite Kitchenette suite room, and fully functional Breakfast Area, a Restaurant, a Bar with 8 VLT's. This beautifully renovated and modern motel is located in an 1 acre commercial lot. The front entrance welcomes you with mint condition lobby area with well lit front desk. NEWLY OPENED LIQUOR STORE is another asset to this already nicer motel. The Liquor store just opened in May and it is still in the process of stocking up. Just incredibly well kept property with all functional sources of income is waiting for the new owner. (id:66811)

Financial sandbox

Adjust the deal assumptions — returns recalculate instantly.

Estimate
Purchase price$2.40M
Down payment30% · $720K
Interest rate6.25%
Amortization25 years
Occupancy97%
Expense growth2.5%

Monthly debt service

$11K

Projected NOI

$185K

Annual cash flow

$52K

Cash-on-cash

7.26%

DSCR

1.39

Going-in cap

7.72%

Figures are modelled from the listed price and asset class for illustration only. Verify all income, expenses, and financing terms independently before making an offer.

Rent roll (estimated)

TenantAreaExpiry
Blue Harbour Design6,207 SF2033-02
Blue Harbour Design3,567 SF2033-02
Blue Harbour Design2,044 SF2033-02
Blue Harbour Design2,702 SF2033-02

Area demographics

Trade area within 3 miles of the property.

Population

91,878

Households

32,029

Median income

$87,500

Median age

42.1

Daytime population

148,654

5-yr growth

1.7%

Modelled estimates for illustration until a licensed census data provider is connected.

Secure deal room

Confidential diligence documents for 118 Pacific AVENUE, Kerrobert.

NDA required
  • Offering Memorandum

    PDF · 4.2 MB

  • Rent Roll & T-12

    XLSX · 820 KB

  • Environmental Phase I

    PDF · 6.7 MB

  • Site Survey & Plans

    PDF · 11.4 MB

  • Zoning Confirmation Letter

    PDF · 310 KB

Preview experience — the electronic NDA is illustrative and is not a binding agreement.