Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Canyon Lake STR Portfolio | 4 Homes 185 Hidden Dr Immeuble residentiel 4 lots 876 132 € (219 033 €/Lot) Taux de capitalisation 10 % Canyon Lake, TX 78133



Certaines informations ont été traduites automatiquement.
Résumé analytique
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.
Data room Cliquez ici pour accéder à
- Offering Memorandum
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
175 244 €
|
216,67 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
175 244 €
|
216,67 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
87 622 €
|
108,33 €
|
| Résultat net d’exploitation |
87 622 €
|
108,33 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 175 244 € |
| Annuel par m² | 216,67 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 175 244 € |
| Annuel par m² | 216,67 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 87 622 € |
| Annuel par m² | 108,33 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 87 622 € |
| Annuel par m² | 108,33 € |
Informations sur l’immeuble
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+2 | 2 | - | - |
| 4+3 | 1 | - | - |
| 5+3 | 1 | - | - |
1 1
Impraticable à pied
10/100
Exceptionnellement adapté aux voitures
90/100
Assez praticable en vélo
20/100
Taxes foncières
| Numéro de parcelle | 22-0228-0002-00 | Évaluation des aménagements | 933 757 € (2025) |
| Évaluation du terrain | 80 639 € (2025) | Évaluation totale | 1 014 395 € (2025) |
Taxes foncières
Numéro de parcelle
22-0228-0002-00
Évaluation du terrain
80 639 € (2025)
Évaluation des aménagements
933 757 € (2025)
Évaluation totale
1 014 395 € (2025)
1 sur 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Canyon Lake STR Portfolio | 4 Homes | 185 Hidden Dr
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
