top of page

Buy&Build (Hotel): The Inn at Palm Springs, CA 92262 + $7,000,000

Updated: Oct 25

Hotel Investment Opportunity

ree
ree
ree
ree

Price

$7,000,000


Off-Market Opportunity:

2525 N Palm Canyon Dr, Palm Springs, CA 92262

Off-Market Investment Opportunity — The Inn at Palm Springs


Address: 2525 N Palm Canyon Dr, Palm Springs, CA 92262

Asking Price: $7,000,000

Building Size: 8,700 SF

Price Per SF: $805

2022 Cap Rate: 5.77%

2023 Cap Rate: 6.33%



Executive Summary

The Inn at Palm Springs is a boutique hospitality investment opportunity located in one of Southern California’s premier resort markets. This 8,700-square-foot property combines charm, strong historical occupancy, and operational efficiency, generating over $830,000 in gross income for 2023 with a net operating income (NOI) of $342,744. At the updated asking price of $7,000,000, the asset offers a solid 4.9% cap rate with room for value creation through improved marketing and modest capital upgrades.


Situated along the high-visibility North Palm Canyon corridor, The Inn benefits from year-round tourism, boutique positioning, and proximity to downtown Palm Springs’ top retail and dining attractions. Operating with a conservative expense ratio of 58.7%, the hotel demonstrates a disciplined management structure and healthy margins. With its consistent performance, the property offers immediate in-place income and long-term upside through rate optimization, brand enhancement, and experiential programming.


Current financing assumptions reflect a strong structure with 55% loan-to-value, a 7.0% interest rate, and a 25-year amortization, resulting in an estimated annual debt service of approximately $280,000 and cash flow of $68,287 for 2023. The Inn at Palm Springs is ideal for an owner-operator, boutique hotel investor, or family office seeking steady returns and appreciation in one of California’s most desirable resort submarkets.


Financial Summary

Income and Expenses

Year

Gross Income

Other Income

Total Income

Total Expenses

Net Income (NOI)

2022

$693,529.85

$58,573.00

$752,102.85

$440,059.09

$312,043.76

2023

$751,613.73

$78,591.00

$830,204.73

$487,459.96

$342,744.77

Expense Breakdown (2023)


  • Property Taxes: $74,970

  • Facilities, Rooms & Guest Supplies: $6,850.58

  • Marketing & Advertising: $2,791.00

  • Housekeeping & Cleaning Supplies: $3,770.31

  • Inventories: $5,914.14

  • Collaborative Partners: $92,144.56

  • Labor: $92,644.30

  • Service Providers: $35,857.26

  • Utilities & Energy: $52,976.01

  • Telecom & Web Services: $5,128.84

  • Insurance: $17,119.59

  • Industry Affiliations: $93,231.33

  • Total Expenses: $487,459.96


Financing and Returns (Reference Only)

Category

Value

Purchase Price

$7,000,000

Loan Amount

$3,850,000

Down Payment

$3,150,000

Loan-to-Value (LTV)

55%

Interest Rate

7.00%

Amortization

25 years

Monthly Payment

$23,823.71

Annual Payments

$279,884.56

Debt Service Coverage Ratio (DSCR)

1.23

Cash Flow (2023)

$68,287

Expense Ratio

58.7%

Expense Per Sq. Ft.

$56.07

Cash-on-Cash Return

2.17%

Capitalization Rate (2023)

4.9%

Highlights

  • Boutique hotel with consistent operating performance and growth potential

  • Located along the high-traffic North Palm Canyon corridor

  • Efficient expense management and proven management structure

  • Financing available with 55% LTV and DSCR above 1.2

  • Ideal for boutique brand repositioning or hands-on owner-operator model


Submit All Offers & Inquiries Directly To: investments@promiselandrealtyllc.com


This is an off-market solicitation; please do not disturb area occupants or ownership.


Property Map

ree

Inquiries & Offers: Promiseland Realty



TEAM PROMISELAND DISCLAIMER: No one is permitted to market, advertise, or distribute this listing without express written permission or verified membership within the TEAM PROMISELAND network. Unauthorized use or sharing of this opportunity, photos, or property information will result in a $500 fine per incident, enforceable by law.


All off-market properties are sold As-Is, Where-Is. Buyer is responsible for conducting their own due diligence. Properties are conveyed via warranty deed, and Promiseland Realty LLC is selling its assignable contractual interest.


A $500 non-refundable Buyer Verification Commitment Deposit is required from all interested parties prior to contract execution. This fee secures priority positioning, covers consulting and processing costs, and confirms buyer intent. Proof of Funds is required with all offers. Earnest Money Deposit (EMD) is due within 48 hours of accepted offer. All closings are facilitated through a licensed title company or closing attorney.


Realtors & Brokers: You are welcome to bring a buyer — please add your fee on top of our asking price.


OFFICIAL PROMISELAND LENDING PARTNER


ree

100% Financing for Rehab Projects

Powered by Residential Capital Partners

ResCap is a direct private lender offering zero-money-down loan options for 1-4 unit residential investment flips & rentals across the U.S.


🔹 100% Financing – Covers purchase + rehab

🔹 Fast Closings – ~10 days

🔹 Credit Requirements – 620+ FICO (Rehab), 660+ FICO (DSCR)

🔹 Loan Size – $75K–$1.25M

🔹 Rates – 10.9%–11.9% | 2–3% origination | 1st lien

🔹 Serviced In-House | Virtual Inspections | No Owner-Occ or Rural Props

        Nationwide Coverage (Excludes: AK, AZ, NV, PA)

        Proof of Funds Available

This listing is proudly sponsored by Residential Capital Partners – trusted lending for the nation’s best flippers.
For more info email sarter@promiselandrealtyllc.com or text (864) 762-2509

Trusted by 50,000+ Investors. Featured on BiggerPockets:


ree
ree

  • Permission to Market Promiseland Deal

  • Personalized Support from the Promiseland team

  • Custom List of Legitimate Cash Buyers to move your deals faster

          Start playing to win. Join TEAM PLR PLAYMAKER today.



ree

  • Exclusive Connections to Funding Sources

  • JV Equity Partnership Opportunities

  • Direct Access to REO Asset Managers

    Apply now and scale with TEAM PROMISELAND



The #1 Source for Off Market Real Estate.


ree


PROMISE LAND REALTY LLC

Work: 864-762-2509


Hedge Fund Buyers List 2025
Buy Now

Asset Manager List 2025
Buy Now


Trusted by 50,000+ Investors. Featured on BiggerPockets:



PROMISELAND DISCLAIMER:


Promiseland Realty LLC is a nationwide real estate consulting firm specializing in off-market investment opportunities, strategic acquisitions, and real estate advisory services.

No one is permitted to market, advertise, or distribute this listing without express written permission or verified membership within the TEAM PROMISELAND network. Unauthorized use or sharing of this opportunity, photos, or property information will result in a $500 fine per incident, enforceable by law.


All off-market properties are sold As-Is, Where-Is. Buyer is responsible for conducting their own due diligence. Properties are conveyed via warranty deed, and Promiseland Realty LLC is selling its assignable contractual interest.


A $1,000 non-refundable Commitment Fee is required from all interested parties prior to contract execution. This fee secures priority positioning, covers consulting and processing costs, and confirms buyer intent. Proof of Funds is required with all offers. Earnest Money Deposit (EMD) is due within 48 hours of an accepted offer. All closings are facilitated through a licensed title company or closing attorney.


Realtors and Brokers: You are welcome to bring a buyer — please add your fee on top of our asking price.



Comments


bottom of page