Log In/Sign Up
Your email has been sent.
Plaza Hotel Gardena 825 W Gardena Blvd 15 Room Hotel Gardena, CA 90247 $2,300,000 ($153,333/Room) 7.10% Cap Rate



Investment Highlights
- Strong In-Place Income — 7.00% Actual Cap Rate $160,089 in current NOI against minimal landlord obligations. Income is in place and collected at close
- Diversified Income — Retail + Hospitality Four street-front retail units plus a 15-room hotel reduce single-tenant exposure.
- Owner-User / SBA Upside Two month-to-month tenancies create a compelling owner-user play — a qualified buyer can occupy a unit and pursue SBA.
- 12.8% Rental Upside & Loss-to-Lease Capture In-place rents of $17,920/month versus $20,205/month at market.
- Minimal Landlord Responsibility Ownership is limited to property taxes, insurance, and exterior maintenance — a true passive-income structure.
Executive Summary
5 Units - 2 Stories - 7.00% Cap Rate (Actual) - 10.70x GRM - 4 Retail Units + 15-Room Hotel - 100% Occupied - Minimal Landlord Expenses -- Presenting a rare opportunity to acquire 825 West Gardena Boulevard, a fully leased two-story mixed-use asset in the heart of Gardena offering an exceptional blend of stable retail income and hospitality revenue with minimal landlord responsibilities. The property features five (5) fully occupied units across two floors with the landlord responsible only for property taxes, insurance, and exterior building maintenance, requiring no day-to-day operational involvement and making this an ideal passive income vehicle for the discerning investor. The unit mix consists of four (4) ground-floor retail units with direct street frontage along Gardena Blvd and one (1) 15-room hotel occupying the entire second floor. Three (3) units are on new leases with contractual annual rent increases, while two (2) units are on month-to-month tenancies, presenting a compelling owner-user opportunity with SBA financing potential for a qualified buyer looking to occupy a portion of the asset. The property is listed at a 7.00% cap rate on actual in-place rents with a 10.70x Gross Rent Multiplier, with all five (5) units currently occupied and generating income at close of escrow. With a diversified income stream across retail and hospitality uses, a strong in-place cap rate, and a lease structure built for long-term stability, 825 W. Gardena Blvd is purpose-built for the passive investor seeking durable cash flow in a supply-constrained Southern California market.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$215,004
|
$25.20
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$6,451
|
$0.76
|
| Effective Gross Income |
$208,553
|
$24.44
|
| Taxes |
$30,000
|
$3.52
|
| Operating Expenses |
$18,500
|
$2.17
|
| Total Expenses |
$48,500
|
$5.68
|
| Net Operating Income |
$160,053
|
$18.76
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $215,004 |
| Annual Per SF | $25.20 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $6,451 |
| Annual Per SF | $0.76 |
| Effective Gross Income | |
|---|---|
| Annual | $208,553 |
| Annual Per SF | $24.44 |
| Taxes | |
|---|---|
| Annual | $30,000 |
| Annual Per SF | $3.52 |
| Operating Expenses | |
|---|---|
| Annual | $18,500 |
| Annual Per SF | $2.17 |
| Total Expenses | |
|---|---|
| Annual | $48,500 |
| Annual Per SF | $5.68 |
| Net Operating Income | |
|---|---|
| Annual | $160,053 |
| Annual Per SF | $18.76 |
Property Facts
| Price | $2,300,000 | Building Class | C |
| Price Per Room | $153,333 | Lot Size | 0.10 AC |
| Sale Type | Investment | Building Size | 8,532 SF |
| Cap Rate | 7.10% | No. Rooms | 15 |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| Property Type | Hospitality | Year Built/Renovated | 1905/2014 |
| Property Subtype | Hotel | Corridor | Interior |
| Zoning | C2, Los Angeles - The C-2 commercial zone is intended for retail commercial uses | ||
| Price | $2,300,000 |
| Price Per Room | $153,333 |
| Sale Type | Investment |
| Cap Rate | 7.10% |
| Sale Condition | 1031 Exchange |
| Property Type | Hospitality |
| Property Subtype | Hotel |
| Building Class | C |
| Lot Size | 0.10 AC |
| Building Size | 8,532 SF |
| No. Rooms | 15 |
| No. Stories | 2 |
| Year Built/Renovated | 1905/2014 |
| Corridor | Interior |
| Zoning | C2, Los Angeles - The C-2 commercial zone is intended for retail commercial uses |
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Guest Room | 15 | $72.00 | - |
1 1
Moderately walkable
70/100
Exceptionally drivable
90/100
Good public transit
60/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 6120-018-023 | Total Assessment | $859,313 |
| Land Assessment | $687,455 | Annual Taxes | $30,000 ($3.52/SF) |
| Improvements Assessment | $171,858 | Tax Year | 2025 |
Property Taxes
Parcel Number
6120-018-023
Land Assessment
$687,455
Improvements Assessment
$171,858
Total Assessment
$859,313
Annual Taxes
$30,000 ($3.52/SF)
Tax Year
2025
1 of 25
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Plaza Hotel Gardena | 825 W Gardena Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
