Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Two Homes on Wooded Property Title is generated by Realmo AI

    18099 CR 446, Lindale, TX 75771

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Two homes ideal for investment or personal haven.

    Type:Hospitality, Special Purpose
    Added:
    Dec 17, 2024
    Days on Market:
    512
    Last Refresh:
    Mar 17 at 1:14 pm

    Property Features for 18099 CR 446

    General Information

    Standard status
    Active
    Property subtype
    Hospitality, Special Purpose

    We can help!

    Listing Contact
    Melisa Terry

    Listing agent Melisa Terry License #TX 619964

    Listing office ADT Realty

    Listing date Dec 17, 2024

    Source Crexi

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of ADT Realty

    HighLights

    • Two Homes on One Property: Offers flexibility for living and/or rental income.
    • Proven Airbnb Income: Established rental history with documented income for 2 years.
    • Tranquil, Wooded Setting: Provides a serene and private atmosphere.
    • Outdoor Living Spaces: Features multiple decks, a hot tub, grilling area, and a gazebo.
    • Three‑Bedroom Home with Views: Boasts spacious living and scenic woodland views.
    • One‑Bedroom Rustic Retreat: A cozy, separate living space with its own amenities.

    Overview

    This unique property features two homes, each with its own distinct character. The first is a rustic one-bedroom, one-bath home nestled in the woods, complete with a deck, hot tub, and grilling area. The second is a spacious three-bedroom home boasting views overlooking untouched woodlands and an expansive outdoor deck. A separate deck with festive lighting and ample seating enhances outdoor enjoyment, along with a picturesque gazebo. Both homes are currently popular Airbnb rentals, known for their unique settings and welcoming atmospheres. This property offers potential for rental income and a desirable lifestyle. Wildlife is included. Two years of rental income documentation is available.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Bed & breakfasts

    Map

    City
    Lindale
    County
    Smith
    State
    Texas
    Longitude
    -95.575054
    Latitude
    32.536049

    Nearby Similar for Sale

    • $425,000
      5,697 SF

      Historic Lindale Building on Corner Lot

      Versatile building in historic downtown Lindale with retail/office potential.
      100 E Hubbard St, Lindale, TX 75771
      View Details
    • $395,000

      Renovated Office Space, Lindale, TX

      Meticulously renovated office space in Lindale's business district.
      1501 S Main Street, Lindale, TX 75771
      View Details
    • $307,000

      Lindale Office/Live-Work Opportunity

      Commercially zoned property suitable for office, business, or live/work.
      1527 S Main Street, Lindale, TX 75771
      View Details
    • $2,400,000

      Lindale TX Commercial Restaurant Opportunity

      10 acres with 28,000 sqft clubhouse, restaurant, and event center.
      22049-b Fm 1995, Lindale, TX 75771
      View Details
    • $885,000
      3,502 SF

      Lindale Ranch with 50 Acres

      50-acre Lindale ranch featuring a brick home and equestrian facilities.
      19418 CR 4125, Lindale, TX 75771
      View Details
    • $889,000
      3,053 SF

      Stallion Lake Ranch Custom Home

      Custom 3,050 sq ft home on 8 acres.
      23220 Bridle View Drive, Lindale, TX 75771
      View Details
    • $195,000
      4,200 SF

      Commercial Building on Main Street

      Commercial property with high visibility and development potential.
      910 S Main, Lindale, TX 75771
      View Details
    • $425,000

      Historic Corner Retail/Office in Lindale

      Versatile building in historic downtown Lindale, ideal for retail/office.
      100 E Hubbard Street, Lindale, TX 75771
      View Details
    • $950,000
      2,693 SF

      Lindale Ranch with Private Lake

      45+ acre ranch featuring a home and private lake.
      18340 County Road 479 Road, Lindale, TX 75771
      View Details
    • $180,000

      Lindale Mixed-Use Investment Opportunity

      Mixed-use property in Lindale's growing downtown area.
      106 S College Street, Lindale, TX 75771
      View Details
    • $499,900
      1,260 SF

      Lindale Farmhouse on Scenic Acres

      Modern farmhouse on 10.98 acres with stocked pond.
      23326 CR 448, Lindale, TX 75771
      View Details
    • $850,000
      7,528 SF

      Historic Lindale Building For Sale

      Prime corner location in historic downtown Lindale with excellent visibility.
      100 N Main St, Lindale, TX 75771
      View Details

    FAQs

    What type of property is this?
    Bed & breakfast - Two homes ideal for investment or personal haven.
    Where is this bed & breakfast located?
    The property is located at 18099 CR 446 Lindale, TX.
    What is the asking price?
    The asking price for this property is $349,900.
    What are key features of this property?
    This property features: Two Homes on One Property: Offers flexibility for living and/or rental income.; Proven Airbnb Income: Established rental history with documented income for 2 years.; Tranquil, Wooded Setting: Provides a serene and private atmosphere.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Melisa Terry
    Real Estate License ID: TX 619964
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    18099 CR 446, Lindale, TX 75771
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!