Property Record

Transcription

1 Property Record Orange County Property Appraiser Property Summary Property Name Ihg Staybridge Suites Names Hptshc Properties Trust Municipality ORG - Un-Incorporated Property Use Mailing Address C/O Ryan Property Tax Dept 100 N Tampa St Ste 1850 Tampa, FL Physical Address 8751 Suiteside Dr Orlando, FL QR Code For Mobile Phone

2 Value and Taxes Historical Value and Tax Benefits Tax Year Values Market Value Assessed Value $17,886,959 (5.1%) $17,015,380 (11%) $15,300,000 (104%) $7,503,416 $9,289,711 (10%) $8,445,192 (10%) $7,677,447 (10%) $6,979,497 Tax Year Benefits Tax Savings $80,953 $80,964 $72,198 $4, Taxable Value and Estimate of Proposed Taxes Taxing Authority Assd Value Exemption Tax Value Millage Rate Taxes % Public Schools: By State Law (Rle) $17,886,959 $0 $17,886, (-7.47%) $75, % Public Schools: By Local Board $17,886,959 $0 $17,886, (0.00%) $58, % Orange County (General) $9,289,711 $0 $9,289, (0.00%) $41, % Unincorporated County Fire $9,289,711 $0 $9,289, (0.00%) $20, % Unincorporated Taxing District $9,289,711 $0 $9,289, (0.00%) $16, % Library - Operating Budget $9,289,711 $0 $9,289, (0.00%) $3, % South Florida Water Management District $9,289,711 $0 $9,289, (-6.18%) $1, % South Florida Wmd Okeechobee Basin $9,289,711 $0 $9,289, (-6.30%) $1, % South Florida Wmd Everglades Const $9,289,711 $0 $9,289, (-6.37%) $ % International Drive Master Transit And Improvement $9,289,711 $0 $9,289, (-4.02%) $2, % $221, Non-Ad Valorem Assessments Levying Authority Assessment Description Units Rate Assessment There are no Non-Ad Valorem Assessments

3 Income Pro forma (as of Jan 1st 2017) for Ihg Staybridge Suites, which includes parcel(s): PID DOR Code DOR Description Allocation Percentage Hotel Extended Stay 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 150 $ $6,296,250 Percent Amount Per Room Room Revenues $6,296,250 $41,975 plus Ancillary Income 1.96% $125,925 $840 = Total Revenues $6,422,175 $42,815 less Expenses 70.00% $4,495,523 $29,970 = Net Operating Income $1,926,652 $12,844 plus Miscellaneous Income = Total Net Income $1,926,652 $12,844 Overall Rate % plus Millage Rate/Tax Rate % = Capitalization Rate % Capitalized Value $19,809,661 $132,064 less TPP Amount $1,922,702 $12,818 plus Additional Value (+/-) Total Misc Adjustment = Income Value $17,886,959 $119,246 Property Features Property Description THE VININGS AT CYPRESS POINTE 23/145 LOT 1 Land Land Use Code Zoning Land Units Unit Price Land Value Class Unit Price Class Value P-D 150 UNIT(S) $20, $3,090,000 $0.00 $3,090,000 Buildings Building Value $2,732,046 Estimated New Cost $3,339,910 FUS - F/Up Story $2,075,251 BAS - Base Area 8166 $977,307 FOP - F/Opn Prch 8004 $287,352

4 33510 sqft sqft Building Value $1,496,890 Estimated New Cost $2,207, sqft sqft Building Value $1,360,201 Estimated New Cost $2,006, sqft sqft Building Value $2,264,459 Estimated New Cost $3,339,910 BAS - Base Area 5680 $686,201 FOP - F/Opn Prch 4116 $149,200 FUS - F/Up Story $1,372,402 BAS - Base Area 5176 $619,464 FOP - F/Opn Prch 4116 $147,805 FUS - F/Up Story $1,238,927 BAS - Base Area 8166 $977,307 FOP - F/Opn Prch 8004 $287,352 FUS - F/Up Story $2,075,251

5 33510 sqft sqft Building Value $1,496,890 Estimated New Cost $2,207, sqft sqft Building Value $1,235,566 Estimated New Cost $1,822, sqft sqft BAS - Base Area 5680 $686,201 FOP - F/Opn Prch 4116 $149,200 FUS - F/Up Story $1,372,402 FUS - F/Up Story 6228 $703,203 LBA - Lobby/Avg 8416 $1,045,321 BAS - Base Area 216 $24,389 FOP - F/Opn Prch 1461 $49, Commercial Rec/Meeting Building Value $124,412 Estimated New Cost $183,498 FOP - F/Opn Prch 798 $27,600 BAS - Base Area 1350 $155,898

6 Estimated New Cost $183,498 Floors sqft 1350 sqft Extra Features Description Date Built Units Unit Price XFOB Value PKSP - Parking Space 01/01/ Unit(s) $ $131,500 PVCN - Pav Con 01/01/ Square Feet $3.00 $43,746 FNT1 - Decorative Fountain 01/01/ Unit(s) $1, $1,000 GZB3 - Gazebo 3 01/01/ Unit(s) $3, $3,000 CLV2 - Comm Elevator 2 01/01/ Unit(s) $75, $900,000 PLC3 - Commercial Pool III 01/01/ Unit(s) $100, $100, Spool Wade++ 01/01/ Unit(s) $10.00 $1,000 SPA3 - Spa 3 01/01/ Unit(s) $5, $5,000 Sales Sales History Sale Date Sale Amount Instrument # Book/Page Deed Code Seller(s) Buyer(s) Vac/Imp 03/18/1998 $19,978, / 1394 Special Warranty Orl Cypress Pnte Summerfield Hptshc Properties Improved Assoc Trust 03/11/1991 $2,775, / 2343 Special Warranty Vacant 03/22/1990 $ / 2095 Quitclaim Multiple Vacant