Log In/Sign Up
Your email has been sent.
Cyber Inn 2560 Center West Pky 36 Room Hotel Augusta, GA 30909 $3,699,000 CAD ($102,750 CAD/Room) 7.41% Cap Rate
Executive Summary
Newly renovated independent property! Absentee owned. 36 rooms with manager living quarters! $600K + annual revenue with an ADR of $62 and occupancy of 75% year-around. Great location near Augusta National Golf Course home of the Master’s!! Contact Chirag at (330) 329-5140 for more info!
2026 Revenue Projection $700K
** Flags available to convert to a Choice or Wyndham property **
2026 Revenue Projection $700K
** Flags available to convert to a Choice or Wyndham property **
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$822,000
|
$84.15
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$822,000
|
$84.15
|
| Taxes |
$20,550
|
$2.10
|
| Operating Expenses |
$527,450
|
$54.00
|
| Total Expenses |
$548,000
|
$56.10
|
| Net Operating Income |
$274,000
|
$28.05
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $822,000 |
| Annual Per SF | $84.15 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $822,000 |
| Annual Per SF | $84.15 |
| Taxes (CAD) | |
|---|---|
| Annual | $20,550 |
| Annual Per SF | $2.10 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $527,450 |
| Annual Per SF | $54.00 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $548,000 |
| Annual Per SF | $56.10 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $274,000 |
| Annual Per SF | $28.05 |
Property Facts
Amenities
- Wheelchair Accessible
- Public Access Wifi
- Smoke-Free
- Smoke Detector
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Guest Room | 36 | $84.94 CAD | - |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 0120019120 | Total Assessment | $678,614 CAD |
| Land Assessment | $136,371 CAD | Annual Taxes | $20,550 CAD ($2.10 CAD/SF) |
| Improvements Assessment | $542,243 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
0120019120
Land Assessment
$136,371 CAD
Improvements Assessment
$542,243 CAD
Total Assessment
$678,614 CAD
Annual Taxes
$20,550 CAD ($2.10 CAD/SF)
Tax Year
2025
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
KBC HOSPITALITY LLC
Cyber Inn | 2560 Center West Pky
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.