www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
24331122
24338873

765 U.S. 51 N, Ripley, TN 38063

SP
TN 12345
Moon Realty USA
Listed by Moon Realty USA
$1,300,000
384 days on market
Updated 18 days ago

Heritage Inn & Suites

Details
APN 094-027.14
Property Type Hospitality
Sub Type Hotel, Motel
Square Footage 18,975
Keys 39
Cap Rate 13.96%
Pro-Forma Cap Rate 13.96%
Pro-Forma NOI $181,446
Price per SqFt $69
Broker Co-Op No
Year Built 2000
Year Renovated 2022, 2024
Buildings 1
Stories 2
Acreage 1.000
Zoning B2 Commercial
Parking Spaces spaces
Investment Type Owner/User
Occupancy Date 02/15/2026
Ground Lease No

39-Key Hotel | 30%+ YTD Revenue Growth | Price Reduced to $1.3M

Marketing description

CALL FOR OFFERS

HIGHLY CONFIDENTIAL. ALL appointments must be scheduled with the Broker.

To schedule a Tour, Contact Suresh Patel at 901-674-6105.

Heritage Inn & Suites is a compelling value-add opportunity in Ripley, Tennessee. This 39-key independent hotel (including a manager’s apartment) has undergone over $200,000 in targeted capital improvements since 2022 and is now positioned for meaningful performance upside through brand affiliation.

The property is currently demonstrating strong momentum, with year-to-date revenue through May 2026 up more than 30% compared to the same period last year. It features a rare heated indoor saltwater pool — a standout amenity in the economy segment — along with ownership of its vending operations for additional ancillary income. Excellent visibility on U.S. Highway 51 (18,000+ daily vehicles) and proximity to Ford’s BlueOval City (~45 minutes) provide both current and future demand tailwinds from contractors, manufacturing workers, and regional travelers.

Investors have a clear path to enhance performance by converting to either America’s Best Value Inn by Sonesta or Super 8 by Wyndham. Both brands offer access to national reservation systems, loyalty programs, and marketing support, with a PIP already prepared for the Super 8 conversion. The asset’s high historical NOI margins and streamlined operations make it ideal for an owner-operator or investor seeking strong current cash flow with clear upside through branding and operational improvements.

This is a rare chance to acquire a well-maintained, high-margin hotel at a reduced price with multiple levers for value creation in a market supported by industrial growth and tourism.

Investment highlights

Strong Revenue Momentum — YTD through May 2026 revenue up 30.5% year-over-year

Significant Price Reduction — Now offered at $1,300,000 ($250,000 reduction from previous asking price)

High-Margin Operations — Historically strong NOI margins above 50% with a low-complexity, owner-friendly operating model

Recent Capital Improvements — Over $200,000 invested (2022–2024) including new roof, tankless water heaters, full guestroom renovations, hallway carpets, and exterior upgrades

Rare & Desirable Amenity — Heated indoor saltwater pool (uncommon in the economy segment) provides year-round guest appeal and competitive advantage

Brand Conversion Opportunity — Excellent candidate for conversion to ABVI by Sonesta or Super 8 by Wyndham; Super 8 PIP already provided and key money discussions underway

Prime Highway Visibility — Direct frontage on U.S. Highway 51 with 18,000+ daily vehicles; easy access to Memphis (~55 miles) and Ford’s BlueOval City (~45 minutes)

Multiple Demand Drivers — Benefits from local manufacturing employers (Komatsu, Faist, TVA), tourism (Fort Pillow State Park, Alex Haley Museum), festivals, and regional economic growth tied to BlueOval City

Additional Income Streams — Property owns soda and ice vending machines outright (no third-party commissions)

Attractive Investor Returns — Post-conversion pro forma shows strong cash-on-cash returns, solid debt service coverage, and meaningful equity build through amortization

Listing Contacts

SP
TN 12345
Moon Realty USA
Listed by Moon Realty USA

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Zoning

Intelligence Badge
B-2 CommercialGeneral CommercialGeneral Business
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 16 uses
View all 16 uses
Last updated Jan 22, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Suresh Patel
License
12345
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591