Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
450 Parkway 575
Woodstock, GA 30188
Asking Price
$7.95M
Cap Rate
3.99%
Asset Type
Hotel Hospitality
Class
Class B
What's Special
Hilton-Branded Asset with Strong Revenue Growth - Atlanta MSA <p><strong style="color: rgba(0, 0, 0, 1)"><u>Property Highlights: </u></strong></p><ul><li><span style="color: rgba(0, 0, 0, 1)">Hampton Inn Atlanta/Woodstock </span></li><li><span style="color: rgba(0, 0, 0, 1)">60-Rooms | 3 Stories | Interior Corridor </span></li><li><span style="color: rgba(0, 0, 0, 1)">Fully Renovated 2021-2022 </span></li><li><span style="color: rgba(0, 0, 0, 1)">Year Built - 1999 </span></li><li><span style="color: rgba(0, 0, 0, 1)">Located in a High Growth Market </
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.01%
DSCR
0.17
Underwater
Cash-on-Cash
-16.44%
Monthly Payment
$39,332.262
Annual Cash Flow
$-391,987.148