Building Details

Building Size 36,574 SF

Year Built 1999

Listing Agency: TABANI REALTY

Listed By: Salman Tabani · License #0546558 Show Phone

Source: Thebrokerlist

Added: Feb 18 Changed: Aug 29 Last Checked: Aug 29 at 7:16PM

Report an Issue

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 TABANI REALTY

Investment Insights

Based on property information with market context.

The Sleep Inn hotel includes 68 Designed to Dream® guest rooms, modern interiors, complimentary breakfast, and Wi-Fi. Built in 1999, the property is configured to serve both leisure and business travelers, with amenities and a branded operating platform supporting guest stays.

Located off Highway 67 in Cedar Hill, the hotel is near the Cedar Hill shopping district, Joe Pool Lake, and Cedar Hill State Park. Joe Pool Lake and Cedar Hill State Park are 5 miles away, while Dallas Love Field is 16 miles from the property and Dallas/Fort Worth International Airport is 24 miles away. Additional area destinations include Epic Waters Indoor Waterpark, American Airlines Center, AT&T Stadium, and Duncanville Fieldhouse.

Key Highlights

• 68 Designed to Dream® guest rooms
• Built in 1999
• Located off Highway 67

Financial Insights

Estimated NOI and Cap Rate

NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).

NOI / Yr

$330,219

Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.

Cap Rate

4.86%

Suggested Prices Based on Cap Rates Cap rates vary significantly by property type, market, and asset quality. Typical U.S. stable-market ranges: Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+) Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand) Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically) Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher) Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk) Self-Storage — 5.5% to 7.5% Medical Office — 6.0% to 7.5% Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term Rules of thumb: Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%). Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C. Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI. Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.

Cap Rate 5%

$6,604,380 $6.6M

Cap Rate 7%

$4,717,414 $4.7M

Cap Rate 9%

$3,669,100 $3.7M

Market Conditions

NOI Build-Up for 36,574 SF Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent. EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs. OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements. NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.

Gross rent

$790.0K $21.60/SF

− Vacancy

−$94.8K −$2.59/SF

EGI

$695.2K $19.01/SF

− OpEx

−$365.0K −$9.98/SF

NOI

$330.2K $9.03/SF

Area

Bastrop County, TX

Vacancy

12.00%

Lease Rate

$21.60 /SF/Yr

Expense Ratio

52.50%

Simulate Cap Rate and NOI

Suggested Prices Based on Cap Rates Cap rates vary significantly by property type, market, and asset quality. Typical U.S. stable-market ranges: Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+) Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand) Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically) Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher) Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk) Self-Storage — 5.5% to 7.5% Medical Office — 6.0% to 7.5% Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term Rules of thumb: Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%). Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C. Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI. Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.

Cap Rate 5%

$6,604,380

Cap Rate 7%

$4,717,414

Cap Rate 9%

$3,669,100

Alternative Uses

Best Use

Hotel Hospitality

$4.72M

$4.13M – $5.50M (±1% cap)

NOI $330,219 @ 7.0% cap · market cap 4.86%

Second Best

—

—

no second resolved use

Theoretical Best

Office A

$14.33M

$12.54M – $16.72M (±1% cap)

NOI $1,003,249 @ 7.0% cap · market cap 14.75%

Zoning and permitted uses should be independently verified with authorities.

Property Analytics

Current Use

Hotels

Suggested Use

Top Pick Storage Facility Building Supply (Bike/Boat/Book/etc) Store Big Box & Wholesale Store Furniture & Home Goods Grocery & Convenience Store

Score = modeled unmet demand for each use within ~1 mi (higher = bigger opportunity). Zoning and permitted uses should be independently verified with local authorities.

Lease Details

Yes

Highway access

Yes

Paved road access

Location Intelligence

Trade Area within ½ mile

705

Businesses Nearby

Explore this area Business Placement

Demographics for 75104, TX

49,749

Population

17,365

Households

2.9

Avg Household Size

37

Median Age

31%

College-Educated

91%

High-School Grad

36.9 sq mi

ZIP Area

1,348

Density / Sq Mi

$91,147

Median Household Income

$46,579

Median Earnings

$1,886

Median Rent

$274,900

Median Home Value

Questions? Ask Rey

Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.

What type of property is this? Where is this hotels located? What is the asking price? Find similar properties ... What are key features of this property?

Ask Rey about this property ...

Frequently Asked Questions

What type of property is this?

Hotel - Branded lodging property with complimentary breakfast, Wi-Fi, and access from Highway 67.

Where is this hotel located?

The property is located at 1439 North Highway 67 Cedar Hill, TX.

What is the asking price?

The asking price for this property is $6,800,000.

What are key features of this property?

This property features: 68 Designed to Dream® guest rooms; Built in 1999; Located off Highway 67