0%

ROI
OPEN FOR INVESTMENT

Budget Inn - 79 Room Value Add Hotel

510 Northwest Georgia Avenue, Sweetwater, TX 79556, USA

79 Bedrooms Building Size: 24,168 sqft

Offered by Vairt

$ 1,050,000 Total Investment $ 25,000 Minimum Investment

  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property Acquisition Cost $ 850,000
  • Indicative yields calculated based on property price and current and estimated rents. Historical results are not indicative of future returns. Long term returns will vary with market conditions. Please review risk warnings.

    Est. Property rehabilitation cost $ 200,000

Explore this project

Property Detail

The subject property is currently a independently owned hotel that was a former Motel 6 constructed in 1983. The exterior corridor property includes 79 guest rooms and one manager’s quarter with 1 bedroom and 1 bathroom and full kitchen. The building is 24,168 SF and sits on a 2.29 acres lot. Amenities include: pool, ample parking, large pylon sign and visibility from Highway 84 and Interstate 20. The location offers an excellent mix of hotels and restaurants and sits adjacent to US Route 84. This highway runs a length of about 1,919 miles from Colorado and passes through New Mexican, Texas, Louisiana, Mississippi, Alabama and ends in Georgia. Potential buyers have the opportunity to create value through a renovation and repositioning of the asset, which is currently managed by out-of-state absentee owners. Current revenues are well below the competitive set within the city of Sweetwater. 2019 data shows Occupancy at 59.3%, ADR at $75.83 and RevPAR at $45. The RevPAR indicates a potential for this hotel to generate over $1.2M in revenues. A new owner can achieve the increased income by completing a renovation, repositioning the advertising strategy to online websites and adding amenities like continental breakfast.

Read More Read Less

Why you should Invest?

IT can provide financial security. You know you can sell the home for more than you bought it if you hold it for a while. Real estate doesn’t depreciate, or usually, it doesn’t. Even though it’s a tangible asset, like a car, it appreciates rather than depreciates. Even if a home loses value, you can always count on it being worth something.

How much can you earn on this investment?

 

Estimate Total Investment

$ 1,050,000
 

Estimate Sale Price

$2,500,000

Estimate Sale Costs

$175,000.00 7%

Estimate Gross Profit

$1,275,000.00
Estimate Return on Investment (Total)

121.43%

Vairt's Share (ROI)

60.71%

Partners's Share (ROI)

Investment >= 25000: you will got 30% of profit share
Investment >= $50,000: you will got 40% of profit share
Investment >= $100,000 : you will got 50% of profit share

60.71%

investment Graph

Financials

Sale Breakdown
Total Vairt Vairt Partner
Estimate Purchase Price $ 850,000 $595,000 $ 850,000
Estimate Rehab cost $ 200,000 $140,000 $ 200,000
Estimate Total Investment $ 1,050,000 $735,000.00 $ 1,050,000
Estimate Sale Price $ 2,500,000 1,250,000 1,250,000
Estimate Hold time 1.5 Years
Estimate Sale Costs $ 175,000
Estimate Gross Profit $ 1,275,000 637,500.00 $892,500 637,500.00
Estimate Management Fee $ 0
Estimate Net Profit $ 1,275,000 637,500.00 $892,500.00 637,500.00
Rental Breakdown
Total Partner
Estimate Gross rent per year 120,000.00 $120,000
Estimate Service charges $ 0
Estimate Cost $ 45300
Estimate Property Management $ 0
Estimate Property Insurance / Taxes $ 45300
Estimate Net rent $ 74,700.00 $74,700
Estimate Net dividend income $ 74,700.00 $37,350.00 $37,350.00
Estimate Net dividend yield 7.11 %* 3.56% 3.56
Only 2 decimal places shown. Calculation carried on actual numbers. Some rounding discrepancies may appear.

Property key info

Min investment amount
$25,000
Number of investors
(1)
Suggested holding period
1.5 Years
Estimate Sale Price
$2,500,000

Rental yields

Total Investment
$1,050,000
Estimate Property Acquisition Cost
$850,000
Estimate Property rehabilitation cost
$200,000
Frequency
Monthly

Confidential property Documents

Amenities View All

Location on Map

Brokerage & Construction partner

RealState Broker

  • Coldwell Banker
  • Keller Williams

Construction partner

  • Vairt Constructions

Need our help?

Only use this form if you're unable to complete this security check using another option it can take several days to get back into your account if you need our help.

Next

Vairt Login