Invest in a
BOUTIQUE HOTEL
Invest in a central Texas hotel opportunity with the potential for fast growth and exceptional returns
HIGH YIELD INVESTMENT OPPORTUNITY
FINANCIAL SUMMARY
PROJECT SALE VALUE
Projected Gross Sale
$31M
*If operated for 10 years with CAP rate 9.0% with an initial investment of $7,105,500
*Projected Year 5 |
Stabilized Operating Income = $2.791M |
Gross Sale = $2.79M/0.09
$17.5M
Cash Proceed After Sale
+
$14M
Cash Flow to Equity
=
$31.5M
Accumulated Cash Flow After 10 Years
ROI
238%
Total ROI
432%
PROJECTED HOTEL VALUE ON PAPER
The current economic value of
the proposed hotel is
$25,157,484
based on
a likely stabilized revenue per annum
$7,400,000
and
a net operating income available
for debt service of
$2,790,000
The Property Highlights
Hotel Overview
Site Area
7.0 Acres (Approx)
Property Type
Upscale
Zoning
Commercial
Guest Rooms
70 Rooms(60 hotel rooms + 10 Casita condos)
Building Features
Building Footprint
- Main Building: Approx. 16,000 sq. ft.
- Restaurant/Event Building: 3,800 sq. ft.
- Casitas: 16 units, 750 sq. ft. each (7,500 total)
Number of Floors
4 floors including:
- Guest rooms
- Events center
- Lobby
- Bar & Restaurant
Event & Leisure Facilities
- Three event rooms totaling 14,000 square feet
- Restaurant patio and rooftop deck (8,000 sq. ft.)
- Theater patio adjacent to the pool (2,000 sq. ft.)
- Poolside event space: 1,000 +/- sq. ft.
Guest Experience & Amenities
Total Gross Floor Area
Total Gross Floor Area
Rooftop Breakfast Space
Pool & Theatre Area
Public Surface Parking
CONCEPT PLAN
Lago Vista is known for its access to Lake Travis, a popular destination for boating, fishing, swimming, and other water activities.
About Laverne
Surrounded by breathtaking 360-degree views, you'll find peace in the calm and serenity of nature in the Texas Hill Country.
A haven of tranquility where you can escape the noise and chaos of everyday life. Enjoy personalized wellness and exquisite culinary experiences.
Proposed Property
The City of Lago Vista is a well-known leisure town located on the north shore of Lake Travis in Travis County, Texas.
Lake Travis
Lago Vista is known for its access to Lake Travis, a popular destination for boating, fishing, swimming, and other water activities.
Hiking and Biking Trails
Lago Vista has several hiking and biking trails that offer stunning views of Lake Travis and the surrounding Hill Country.
Golfing
Lago Vista features a municipal golf course open to the public, offering a scenic and enjoyable experience for golf enthusiasts of all skill levels.