This looks solid. Evaluated under 60 seconds. Thank you @Tamala Jones Great Job Cap Rate Check $397,615 ÷ $2,990,000 = 13.3% ✅ (matches OM) Revenue (from OM) ≈ $903,287 Margin $397K ÷ $903K ≈ 44% margin (solid for economy hotel) DSCR + Yield (THIS IS THE PLAY) Assume conservative debt: Loan = $717,600 Debt service ≈ $60,000/year (safe estimate) ⸻ DSCR $397,615 ÷ $60,000 = 6.6 DSCR 👉 This is VERY strong (lenders love anything over 1.25) ⸻ Yield on Recorded Price $397,615 ÷ $1,345,500 = 29.5% yield 👉 This is where you win — not the cap rate, the yield on structure