Log In/Sign Up
Your email has been sent.
Eden Hotel 3020-3024 Seville St 25 Room Hotel Fort Lauderdale, FL 33304 $12,000,000 ($480,000/Room) 8.46% Cap Rate
Investment Highlights
- Prime location directly across from Las Olas Beach, just steps from Fort Lauderdale's central beach
- Newly renovated 25-room hotel spanning 2 buildings, complete with 10 designated parking spots
- Each room features a fully equipped kitchen, TV, high-speed internet, and central A/C, with access to an on-site pool and jacuzzi for ultimate comfort
- The property features 17 studios, 7 one-bedroom units, and 1 two-bedroom unit
- 2025 income projections show over $1M NOI, offering an 8%+ cap rate, making Eden Hotel a high-performing investment opportunity
Executive Summary
Introducing Eden Hotel- a newly renovated, 25-room hospitality gem located directly across from Las Olas Beach in Fort Lauderdale, offering breathtaking access to the beautiful central beach just steps away. This prime property includes 17 studios, 7 one-bedroom units, and 1 two-bedroom unit, all fully updated with modern amenities, including fully equipped kitchens, TVs, high-speed internet, and central air conditioning. Guests can relax in the on-site pool and jacuzzi, with the added convenience of 10 designated parking spots. Positioned in a vibrant area near shopping, dining, and entertainment, Eden Hotel combines luxury and location. With 2025 income projections exceeding $1M NOI and an 8%+ cap rate, this property presents an exceptional investment opportunity in one of South Florida's most sought-after locations. Don’t miss out on this phenomenal performing hotel!
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$1,494,852
|
$119.59
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$1,494,852
|
$119.59
|
| Taxes |
$216,000
|
$17.28
|
| Operating Expenses |
$263,100
|
$21.05
|
| Total Expenses |
$479,100
|
$38.33
|
| Net Operating Income |
$1,015,752
|
$81.26
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $1,494,852 |
| Annual Per SF | $119.59 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $1,494,852 |
| Annual Per SF | $119.59 |
| Taxes | |
|---|---|
| Annual | $216,000 |
| Annual Per SF | $17.28 |
| Operating Expenses | |
|---|---|
| Annual | $263,100 |
| Annual Per SF | $21.05 |
| Total Expenses | |
|---|---|
| Annual | $479,100 |
| Annual Per SF | $38.33 |
| Net Operating Income | |
|---|---|
| Annual | $1,015,752 |
| Annual Per SF | $81.26 |
Property Facts
| Price | $12,000,000 | Lot Size | 0.29 AC |
| Price Per Room | $480,000 | Building Size | 12,500 SF |
| Sale Type | Investment | No. Rooms | 25 |
| Cap Rate | 8.46% | No. Stories | 3 |
| Property Type | Hospitality | Year Built/Renovated | 1970/2025 |
| Property Subtype | Hotel | Parking Ratio | 0.8/1,000 SF |
| Building Class | C | Corridor | Exterior |
| Zoning | ABA - A-1A - Motel/ABA - A-1A BEACHFRONT AREA DISTRICT | ||
| Price | $12,000,000 |
| Price Per Room | $480,000 |
| Sale Type | Investment |
| Cap Rate | 8.46% |
| Property Type | Hospitality |
| Property Subtype | Hotel |
| Building Class | C |
| Lot Size | 0.29 AC |
| Building Size | 12,500 SF |
| No. Rooms | 25 |
| No. Stories | 3 |
| Year Built/Renovated | 1970/2025 |
| Parking Ratio | 0.8/1,000 SF |
| Corridor | Exterior |
| Zoning | ABA - A-1A - Motel/ABA - A-1A BEACHFRONT AREA DISTRICT |
Amenities
- High Speed Internet Access
- Public Access Wifi
- Fully-Equipped Kitchen
- Multi-Room Suites
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Suite | 18 | $119.00 | - |
| Guest Room | 7 | $74.00 | - |
1 1
Property Taxes
| Parcel Number | 50-42-12-10-0670 | Total Assessment | $378,650 (2026) |
| Land Assessment | $0 (2026) | Annual Taxes | $216,000 ($17.28/SF) |
| Improvements Assessment | $0 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
50-42-12-10-0670
Land Assessment
$0 (2026)
Improvements Assessment
$0 (2026)
Total Assessment
$378,650 (2026)
Annual Taxes
$216,000 ($17.28/SF)
Tax Year
2025
1 of 47
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Eden Hotel | 3020-3024 Seville St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.