Property Record

Size: px

Start display at page:

Download "Property Record"

Catherine Johnston
5 years ago
Views:

1 Property Record Orange County Property Appraiser Property Summary Property Name Rosen Inn International Names Rh 7600 LLC Municipality ORG - Un-Incorporated Property Use Mailing Address 9840 International Dr Orlando, FL Physical Address 7600 International Dr Orlando, FL QR Code For Mobile Phone

4 Value and Taxes Historical Value and Tax Benefits Tax Year Values Market Value Assessed Value $28,562,476 (12%) $25,599,147 (2.2%) $25,044,273 (21%) $20,677,992 $27,522,407 (10%) $25,020,370 (10%) $22,745,791 (10%) $20,677,992 Tax Year Benefits Tax Savings 2017 $10,788

5 $6,038 $24,080 $ Taxable Value and Estimate of Proposed Taxes Taxing Authority Assd Value Exemption Tax Value Millage Rate Taxes % Public Schools: By State Law (Rle) $28,562,476 $0 $28,562, (-7.47%) $120, % Public Schools: By Local Board $28,562,476 $0 $28,562, (0.00%) $92, % Orange County (General) $27,522,407 $0 $27,522, (0.00%) $122, % Unincorporated County Fire $27,522,407 $0 $27,522, (0.00%) $61, % Unincorporated Taxing District $27,522,407 $0 $27,522, (0.00%) $49, % Library - Operating Budget $27,522,407 $0 $27,522, (0.00%) $10, % South Florida Water Management District $27,522,407 $0 $27,522, (-6.18%) $3, % South Florida Wmd Okeechobee Basin $27,522,407 $0 $27,522, (-6.30%) $3, % South Florida Wmd Everglades Const $27,522,407 $0 $27,522, (-6.37%) $1, % International Drive Master Transit And Improvement $27,522,407 $0 $27,522, (-4.02%) $6, % North International Drive Improvement $27,522,407 $0 $27,522, (0.00%) $4, % International Drive Bus Service $27,522,407 $0 $27,522, (-3.55%) $21, % $498, Non-Ad Valorem Assessments Levying Authority Assessment Description Units Rate Assessment COUNTY SPECIAL ASSESSMENT I-DR SANDLAKE - STREET LIGHTS - (407) $75.00 $75.00 $75.00 Income Pro forma (as of Jan 1st 2017) for Rosen Inn International, which includes parcel(s): PID DOR Code DOR Description Allocation Percentage Hotel Select Service 100% Note: Pro forma does not contain actual income and expenses specific to this property if provided by the property owner. Rent Roll Number of Rooms RevPAR (revenue per available room) Rental Period Room Revenues 728 $ $10,628,800 Percent Amount Per Room Room Revenues $10,628,800 $14,600 plus Ancillary Income 24.24% $3,400,000 $4,670 = Total Revenues $14,028,800 $19,270 less Expenses 75.00% $10,521,600 $14,453 = Net Operating Income $3,507,200 $4,818 plus Miscellaneous Income = Total Net Income $3,507,200 $4,818 Overall Rate % plus Millage Rate/Tax Rate % = Capitalization Rate % Capitalized Value $30,970,294 $42,542 less TPP Amount $1,547,684 $2,126 plus Additional Value (+/-) Total Misc Adjustment ($860,134) ($1,182) = Income Value $28,562,476 $39,234 Property Features

6 Property Description PLAT OF ROSEN TRUSTEE 35/83 COMM NE COR OF SW1/4 OF SW1/4 OF SEC 25 TH S 275 FT W 40 FT TO POB CONT W FT TO ELY R/W LINE S FT S 12 DEG E FT SELY ALONG CURVE FT N 02 DEG E 250 FT S 87 DEG E 200 FT S 02 DEG W 250 FT S 87 DEG E FT N FT E FT N 160 FT E 278 FT N 415 FT TO POB & (LESS PT TAKEN FOR R/W PER 10225/4952) Total Land Area 603,448 sqft (+/-) acres (+/-) GIS Calculated Land Land Use Code Zoning Land Units Unit Price Land Value Class Unit Price Class Value C UNIT(S) $17, $12,672,296 $0.00 $12,672,296 Buildings Building Value $1,933,659 Estimated New Cost $19,336,594 Actual Year Built 1982 Floors sqft sqft BAS - Base Area $2,775,125 FCP - Fin Carprt 3870 $152,207 FOP - F/Opn Prch $1,969,515 FUS - F/Up Story $8,325,374 STA - Story $5,827,788 UST - Unf Storag 5464 $286,585 Building Value $166,002 Estimated New Cost $1,660, sqft BAS - Base Area 5562 $754,763 FOP - F/Opn Prch 3696 $150,491 FUS - F/Up Story 5562 $754,763 Building Value $185,697 Estimated New Cost $1,856,970 BAS - Base Area 5562 $844,312 FOP - F/Opn Prch 3696 $168,346 FUS - F/Up Story 5562 $844,312

7 14820 sqft Building Value $187,800 Estimated New Cost $1,878, sqft BAS - Base Area 5562 $837,915 FOP - F/Opn Prch 4472 $202,172 FUS - F/Up Story 5562 $837,915 Building Value $726,659 Estimated New Cost $1,892, sqft BAS - Base Area 5562 $844,312 FOP - F/Opn Prch 4472 $203,716 FUS - F/Up Story 5562 $844,312 Building Value $711,794 Estimated New Cost $1,853, sqft BAS - Base Area 5562 $844,312 FOP - F/Opn Prch 3624 $165,007 FUS - F/Up Story 5562 $844,312 Building Value $744,295 BAS - Base Area 5562 $857,104 FOP - F/Opn Prch 4848 $224,061

8 Estimated New Cost $1,938, sqft FUS - F/Up Story 5562 $857,104 Building Value $817,183 Estimated New Cost $2,128, sqft sqft BAS - Base Area 5562 $825,123 FOP - F/Opn Prch 4236 $188,553 FST - Fin Storge 1300 $96,428 FUS - F/Up Story 6862 $1,017,978 Building Value $767,229 Estimated New Cost $1,997, sqft BAS - Base Area 5562 $844,312 FOP - F/Opn Prch 3844 $175,025 FST - Fin Storge 1520 $115,368 FUS - F/Up Story 5562 $844,312 UST - Unf Storag 312 $18,975 Building Value $192,194 Estimated New Cost $1,921,940 BAS - Base Area 5562 $844,312 FOP - F/Opn Prch 4548 $207,055 FUS - F/Up Story 5562 $844,312 UST - Unf Storag 432 $26,261

9 16104 sqft Building Value $753,290 Estimated New Cost $1,961, sqft 04 - Commercial Rec/Meeting Building Value $221,570 Estimated New Cost $2,215,699 Floors sqft sqft Conc/Cindr BAS - Base Area 5562 $857,104 FOP - F/Opn Prch 4778 $220,825 FUS - F/Up Story 5562 $857,104 UST - Unf Storag 432 $26,659 BAS - Base Area $2,106,301 FCP - Fin Carprt 1768 $57,865 FOP - F/Opn Prch 912 $29,915 ULP - Unf L Ptfm 333 $5,459 UST - Unf Storag 371 $16, Warehouse Warehousing Building Value $71,162 Estimated New Cost $135,805 Actual Year Built 1982 Floors sqft 2242 sqft UDU - Unf Dt Uty 168 $4,485 UOP - Unf O Prch 520 $6,928 UST - Unf Storag 728 $16,165 BAS - Base Area 2026 $89,975 CAN - Canopy 60 $799 FDU - F/Det Util 72 $2,576 FOP - F/Opn Prch 166 $3,686 SDA - Sals Dis A 144 $11,191

10 2242 sqft Minimum 04 - Commercial Office Prof Svc Bldg Building Value $1,858,271 Estimated New Cost $1,968,507 Actual Year Built 2012 Beds Baths Floors sqft sqft BAS - Base Area $1,936,455 FOP - F/Opn Prch 658 $32,052 Extra Features Description Date Built Units Unit Price XFOB Value PLC2 - Commercial Pool II 01/01/ Unit(s) $65, $65,000 SPA2 - Spa 2 01/01/ Unit(s) $3, $3,500 PLC1 - Commercial Pool I 01/01/ Unit(s) $40, $10,000 CLV2 - Comm Elevator 2 01/01/ Unit(s) $75, $375,000 PKSP - Parking Space 01/01/ Unit(s) $ $282,000 FNT2 - Better Quality Fountain 01/01/ Unit(s) $3, $3,000 CVAL - Aluminum Cover 01/01/ Square Feet $2.50 $500 GZB2 - Gazebo 2 12/01/ Unit(s) $2, $2,000 PT1 - Patio 1 12/01/ Unit(s) $1, $1,000 OSB3 - Large Opn Stg Bin 12/01/ Unit(s) $3, $4,500 Sales Sales History Sale Date Sale Amount Instrument # Book/Page Deed Code Seller(s) Buyer(s) Vac/Imp 01/30/2017 $ / Special Warranty Rosen Harris Tr 55% Int Rosen Master Partnership LTD 45% Int Rh 7600 LLC Improved 12/31/1997 $5,451, / 2067 Special Warranty Rosen Harris Tr Rosen Harris Tr 55% Int Rosen Master Partnership LTD 45% Int Vacant

Property Record

Property Record - 27-22-31-0000-00-016 Orange County Property Appraiser http://www.ocpafl.org Property Summary Property Name Tortuga Bay Apartments Names Tortuga Multifamily Orlando L P Municipality ORG