17-Unit Airbnb Portfolio in TX Available
Got a $4.25M Airbnb Portfolio down in South Padre Island TX Available. Check out the terms below and/or let me know if you have a buyer we can JV. Property Details: - Address: 106 W Corral St, South Padre Island, TX 78597. - Units: 17 purpose-built STR studios. - Year Built: 2024. - Status: Active STR operations with Airbnb-integration. The listings have strong reviews and high booking volume. - Zoning: Legal Commercial STR with no caps or overlay risk. Financial Highlights: - Price: $4,224,857. - Price/Unit: $248,521. - Cap Rate: 7.00% (T-7 Actual + T-5 Projected Blended). - Gross Income (2025 Projected): $343,134. - NOI: $295,740. The NOI is modeled using trailing Airbnb payout data through July 2025 and forward projections. Key Investment Merits - Below Replacement Cost: The price is below the estimated replacement cost of land plus construction. The per-unit price of $248,521 is also below coastal STR comps, which are typically $275K-$375K per unit. - High Margin: The NOI is 86% of the gross income due to efficient STR operations, with a stable 13.8% OPEX margin. - Day 1 NOI: The blended actual and forward income provides Day 1 NOI with minimal ramp. - Rare Entry Cap: The 7.00% entry cap is rare for a submarket that typically trades between 5.5%-6.0%. Exit Strategy: - The flexible exit strategy includes a potential resale to an STR fund or REIT at a 5.5%-6.0% cap rate. - Resale scenarios based on NOI growth support a resale value between $4.73M and $5.14M. Pitch Deck/Pics/Financials/Site Plans: https://drive.google.com/drive/folders/1R9Inz4LyxbrI3EgMC8qTvSmkT6SmiLfm