Property Record - 25-23-28-7135-00-011 Orange County Property Appraiser http://www.ocpafl.org Property Summary Property Name Rosen Inn International Names Rh 7600 LLC Municipality ORG - Un-Incorporated Property Use Mailing Address 9840 International Dr Orlando, FL 32819-8122 Physical Address 7600 International Dr Orlando, FL 32819 QR Code For Mobile Phone
Value and Taxes Historical Value and Tax Benefits Tax Year Values Market Value Assessed Value 2017 2016 2015 2014 $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
2016 2015 2014 $6,038 $24,080 $0 2017 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 $28,562,476 4.2220 (-7.47%) $120,590.77 24 % Public Schools: By Local Board $28,562,476 $0 $28,562,476 3.2480 (0.00%) $92,770.92 19 % Orange County (General) $27,522,407 $0 $27,522,407 4.4347 (0.00%) $122,053.62 24 % Unincorporated County Fire $27,522,407 $0 $27,522,407 2.2437 (0.00%) $61,752.02 12 % Unincorporated Taxing District $27,522,407 $0 $27,522,407 1.8043 (0.00%) $49,658.68 10 % Library - Operating Budget $27,522,407 $0 $27,522,407 0.3748 (0.00%) $10,315.40 2 % South Florida Water Management District $27,522,407 $0 $27,522,407 0.1275 (-6.18%) $3,509.11 1 % South Florida Wmd Okeechobee Basin $27,522,407 $0 $27,522,407 0.1384 (-6.30%) $3,809.10 1 % South Florida Wmd Everglades Const $27,522,407 $0 $27,522,407 0.0441 (-6.37%) $1,213.74 0 % International Drive Master Transit And Improvement $27,522,407 $0 $27,522,407 0.2486 (-4.02%) $6,842.07 1 % North International Drive Improvement $27,522,407 $0 $27,522,407 0.1601 (0.00%) $4,406.34 1 % International Drive Bus Service $27,522,407 $0 $27,522,407 0.7964 (-3.55%) $21,918.84 4 % 17.8426 $498,840.61 2017 Non-Ad Valorem Assessments Levying Authority Assessment Description Units Rate Assessment COUNTY SPECIAL ASSESSMENT I-DR SANDLAKE - STREET LIGHTS - (407)836-5770 1.00 $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 25-23-28-7135-00-011 3915 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 $40.00 365 $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 9.50000% plus Millage Rate/Tax Rate 1.8244% = Capitalization Rate 11.32440% 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
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 937.63 FT TO ELY R/W LINE S 185.74 FT S 12 DEG E 678.57 FT SELY ALONG CURVE 222.71 FT N 02 DEG E 250 FT S 87 DEG E 200 FT S 02 DEG W 250 FT S 87 DEG E 59.96 FT N 425.16 FT E 96.66 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 (+/-) 13.85 acres (+/-) GIS Calculated Land Land Use Code Zoning Land Units Unit Price Land Value Class Unit Price Class Value C-2 728 UNIT(S) $17,407.00 $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 6 186420 sqft 127008 sqft BAS - Base Area 21168 $2,775,125 FCP - Fin Carprt 3870 $152,207 FOP - F/Opn Prch 50078 $1,969,515 FUS - F/Up Story 63504 $8,325,374 STA - Story 5-15 42336 $5,827,788 UST - Unf Storag 5464 $286,585 Building Value $166,002 Estimated New Cost $1,660,017 14820 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
14820 sqft Building Value $187,800 Estimated New Cost $1,878,002 15596 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 $1,892,340 15596 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 $1,853,631 14748 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
Estimated New Cost $1,938,269 15972 sqft FUS - F/Up Story 5562 $857,104 Building Value $817,183 Estimated New Cost $2,128,082 17960 sqft 12424 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 $1,997,992 16800 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
16104 sqft Building Value $753,290 Estimated New Cost $1,961,692 16334 sqft 04 - Commercial 3400 - Rec/Meeting Building Value $221,570 Estimated New Cost $2,215,699 Floors 1 22676 sqft 19292 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 19292 $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 $16,159 06 - Warehouse 4800 - Warehousing Building Value $71,162 Estimated New Cost $135,805 Actual Year Built 1982 Floors 1 3884 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
2242 sqft Minimum 04 - Commercial 1900 - Office Prof Svc Bldg Building Value $1,858,271 Estimated New Cost $1,968,507 Actual Year Built 2012 Beds Baths Floors 1 12560 sqft 11902 sqft BAS - Base Area 11902 $1,936,455 FOP - F/Opn Prch 658 $32,052 Extra Features Description Date Built Units Unit Price XFOB Value PLC2 - Commercial Pool II 01/01/1982 1 Unit(s) $65,000.00 $65,000 SPA2 - Spa 2 01/01/1982 1 Unit(s) $3,500.00 $3,500 PLC1 - Commercial Pool I 01/01/1982 1 Unit(s) $40,000.00 $10,000 CLV2 - Comm Elevator 2 01/01/1982 5 Unit(s) $75,000.00 $375,000 PKSP - Parking Space 01/01/1982 564 Unit(s) $500.00 $282,000 FNT2 - Better Quality Fountain 01/01/1982 1 Unit(s) $3,000.00 $3,000 CVAL - Aluminum Cover 01/01/1992 200 Square Feet $2.50 $500 GZB2 - Gazebo 2 12/01/2013 1 Unit(s) $2,000.00 $2,000 PT1 - Patio 1 12/01/2006 1 Unit(s) $1,000.00 $1,000 OSB3 - Large Opn Stg Bin 12/01/2012 1 Unit(s) $3,000.00 $4,500 Sales Sales History Sale Date Sale Amount Instrument # Book/Page Deed Code Seller(s) Buyer(s) Vac/Imp 01/30/2017 $100 20170061778 / Special Warranty Rosen Harris Tr 55% Int Rosen Master Partnership LTD 45% Int Rh 7600 LLC Improved 12/31/1997 $5,451,000 19990555885 05910 / 2067 Special Warranty Rosen Harris Tr Rosen Harris Tr 55% Int Rosen Master Partnership LTD 45% Int Vacant