Se Connecter/S’inscrire
Votre courriel a été envoyé.
Canyon Lake STR Portfolio | 4 Homes 185 Hidden Dr 4 Unité Immeuble d’appartements 1 420 558 $ CAD (355 139 $ CAD/Unité) 10% Taux de capitalisation Canyon Lake, TX 78133
Certaines informations ont été traduites automatiquement.
Résumé de l'annonce
Investment Highlights
Why This Portfolio Stands Out
• Four newly constructed detached homes completed in 2024
• Delivered vacant, allowing investors to complete the remaining make ready work and implement their own operating strategy
• Modern three bedroom floor plans designed to appeal to families, groups, and extended stay guests
• Multiple operating strategies including vacation rentals, mid term housing, executive rentals, or long term leasing
• Limited deferred maintenance compared to older vacation rental inventory
• Located minutes from Canyon Lake, the Guadalupe River, Whitewater Amphitheater, and New Braunfels
• Opportunity to establish your own hospitality brand without inheriting existing operations or guest reviews
• Attractive basis with value creation driven by operational execution rather than major renovation
Revenue Potential
Market Performance
Estimated Average Daily Rate (ADR): $200 to $240
Typical Occupancy: 40% to 50%
Well positioned three bedroom homes with professional management have the potential to exceed these market averages.
Illustrative Annual Revenue
Per Home
Average Performance: $30,000 to $40,000
Professional Management: $45,000 to $55,000
Optimized Operations: $60,000 to $70,000+
Estimated NOI: $18,000 to $32,000
Four Home Portfolio
Average Performance: $120,000 to $160,000
Professional Management: $180,000 to $220,000
Optimized Operations: $240,000 to $280,000+
Estimated NOI: $75,000 to $130,000
Revenue projections are estimates based on comparable market performance and operating assumptions. Actual results will vary based on occupancy, pricing strategy, operating expenses, seasonality, and management quality. Prospective purchasers should perform their own independent underwriting.
Why This Portfolio Stands Out
• Four newly constructed detached homes completed in 2024
• Delivered vacant, allowing investors to complete the remaining make ready work and implement their own operating strategy
• Modern three bedroom floor plans designed to appeal to families, groups, and extended stay guests
• Multiple operating strategies including vacation rentals, mid term housing, executive rentals, or long term leasing
• Limited deferred maintenance compared to older vacation rental inventory
• Located minutes from Canyon Lake, the Guadalupe River, Whitewater Amphitheater, and New Braunfels
• Opportunity to establish your own hospitality brand without inheriting existing operations or guest reviews
• Attractive basis with value creation driven by operational execution rather than major renovation
Revenue Potential
Market Performance
Estimated Average Daily Rate (ADR): $200 to $240
Typical Occupancy: 40% to 50%
Well positioned three bedroom homes with professional management have the potential to exceed these market averages.
Illustrative Annual Revenue
Per Home
Average Performance: $30,000 to $40,000
Professional Management: $45,000 to $55,000
Optimized Operations: $60,000 to $70,000+
Estimated NOI: $18,000 to $32,000
Four Home Portfolio
Average Performance: $120,000 to $160,000
Professional Management: $180,000 to $220,000
Optimized Operations: $240,000 to $280,000+
Estimated NOI: $75,000 to $130,000
Revenue projections are estimates based on comparable market performance and operating assumptions. Actual results will vary based on occupancy, pricing strategy, operating expenses, seasonality, and management quality. Prospective purchasers should perform their own independent underwriting.
Salle de données Cliquez ici pour accéder à
- Offering Memorandum
Bilan financier (Pro forma - 2026) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
284 140 $
|
32,64 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
284 140 $
|
32,64 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
142 070 $
|
16,32 $
|
| Revenu net d’exploitation |
142 070 $
|
16,32 $
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 284 140 $ |
| Annuel par pi² | 32,64 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 284 140 $ |
| Annuel par pi² | 32,64 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 142 070 $ |
| Annuel par pi² | 16,32 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 142 070 $ |
| Annuel par pi² | 16,32 $ |
Faits sur la propriété
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 3+2 | 2 | - | - |
| 4+3 | 1 | - | - |
| 5+3 | 1 | - | - |
1 1
Inaccessible à pied
10/100
Exceptionnellement adapté aux voitures
90/100
Relativement accessible en vélo
20/100
Impôts fonciers
| Numéro de lot | 22-0228-0002-00 | Évaluation des bâtiments | 1 509 088 $ CAD (2025) |
| Évaluation du terrain | 130 324 $ CAD (2025) | Évaluation totale | 1 639 412 $ CAD (2025) |
Impôts fonciers
Numéro de lot
22-0228-0002-00
Évaluation du terrain
130 324 $ CAD (2025)
Évaluation des bâtiments
1 509 088 $ CAD (2025)
Évaluation totale
1 639 412 $ CAD (2025)
1 de 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
Canyon Lake STR Portfolio | 4 Homes | 185 Hidden Dr
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.