Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    You're browsing as guest. Top-line numbers are free. Full reports — owner contacts, refine, methodology — are paid. Guest mode. Top-line is free.
    New search
    Property profile & analytics
    FOR SALE
    Hotels

    412 S 3Rd St, Wilmington, NC 28401

    6,290 SF 0.25 ac lot Built 1903
    Property ID
    US53-0555446
    Property summary
    AI-generated overview

    This exceptional investment opportunity presents the nationally recognized C.W. Worth House Bed and Breakfast, a thriving hospitality business located in Wilmington, North Carolina's Historic District. This beautifully renovated (2021) three-story, 6,290 square foot landmark building, constructed in 1903, boasts eight bedrooms (seven guest rooms plus an owner's suite), each with a private bath and unique style. The property sits on a 0.25-acre lot and includes two parking spaces. Currently operating at 54% occupancy, the property generates a Net Operating Income (NOI) of $337,520, representing a 13.86% cap rate. A pro-forma NOI of $231,327 and a pro-forma cap rate of 9.50% are also available. The asking price is $2,435,000 ($387.12 per square foot). The property is zoned HD-R and benefits from a unique seven-room special use permit from the city. Its prime location near downtown, the Riverwalk, and numerous dining options ensures high demand. The C.W. Worth House has garnered significant accolades, including the 2023 USA Today 10Best Readers' Choice Award for Best Bed and Breakfast and numerous TripAdvisor awards. This turnkey operation comes with advanced bookings, ensuring a smooth transition for the new owner. The property's exceptional reputation, combined with its strong financial performance and desirable location, makes it an unparalleled investment opportunity. An additional land parcel may also be available.

    Property profile
    Verified
    Property type Hotels
    Year built 1903
    Total area 6,290 SF
    Lot 0.25 ac (10,890 SF)
    APN R05405-032-015-000
    UPID US53-0555446
    Cap rate & NOI
    Priority signal for investors
    Implied cap rate, NOI & suggested price
    Cap rate vs submarket · NOI estimate · 3 price anchors
    Implied cap rate, NOI & suggested price
    Cap vs submarket · NOI estimate · 3 price anchors
    Current use
    Occupant on record · Public records
    • C.W. Worth House Bed and Breakfast Bed & Breakfast Restaurant
    Value estimations
    Realmo proprietary · 4 methods
    AI Approach AI
    by Request
    CAP Approach CAP
    by Request
    Comparable Approach Comparable
    by Request
    Blend (final) Blend
    by Request
    Owner & transaction history
    Owner on record
    Zoning & alternative use
    Permitted uses
    Permitted uses
    Allowed · conditional · prohibited
    Try Rey
    Ask anything about this address in plain English.
    “Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message