You're browsing as guest. Top-line numbers are free. Full reports — owner contacts, refine, methodology — are paid. Guest mode. Top-line is free.
Back to 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