Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1411 Hwy Laguna Heights, TX 78578
    Back to Search
    Property profile & analytics

    1411 Hwy, Laguna Heights, TX 78578

    View on Map
    • Hospitality properties
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 1411 Hwy

    Year built
    1986
    Property type
    Hospitality properties
    Property subtype
    Hotels

    Description

    This exceptional 60-unit hotel, located at 1411 HWY 100 in Laguna Heights, Texas, presents a compelling investment opportunity. Built in 1986, this established property boasts a prime location near the popular South Padre Island tourist destination, ensuring consistent occupancy. The asking price is $2,700,000. The hotel features a mix of room configurations to cater to a diverse clientele. Twenty-one units include kitchenettes, providing added convenience for extended-stay guests. The remaining units are equipped with either two queen beds or one king-size bed, offering flexibility for various travel needs. All rooms benefit from updated furniture and modern amenities. A well-maintained, functional swimming pool adds to the property's appeal and enhances the guest experience. This turnkey operation in Cameron County, Texas (zip code 78578), offers immediate income potential and significant upside for a savvy investor. The property's strong location and established reputation make it an attractive proposition for both seasoned hospitality investors and those seeking to enter the market. Detailed financial information is available upon request. This is a rare opportunity to acquire a profitable hotel in a high-demand tourist area.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Laguna Heights
    County
    CAMERON
    State
    Texas
    Longitude
    -97.2617
    Latitude
    26.0823

    Comparable in this City

    • Value Estimation by Request
      1.84 Acres

      1504 Hwy 100 -

      Land
      1504 Hwy 100 -, Port Isabel, TX 78578
      View Details
    • Value Estimation by Request

      Shore Dr

      Land
      0 Shore Dr, Port Isabel, TX 78578
      View Details
    • Value Estimation by Request
      0.12 Acres

      47797 Texas Tropical Trl

      VACANT COMMERCIAL LAND
      47797 Texas Tropical Trl, Laguna Heights, TX 78578
      View Details
    • Value Estimation by Request
      0.10 Acres

      222 Ws Shr Dr

      COMMERCIAL (GENERAL)
      222 Ws Shr Dr, Port Isabel, TX 78578
      View Details
    • Value Estimation by Request
      0.14 Acres

      32968 Jackson Ave

      COMMERCIAL (GENERAL)
      32968 Jackson Ave, Laguna Heights, TX 78578
      View Details
    • Value Estimation by Request
      0.07 Acres

      Es Shr Dr

      COMMERCIAL (GENERAL)
      Es Shr Dr, Port Isabel, TX 78578
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Waterfront Development Opportunity in Port Isabel

      27.7 acres with 3,260 feet of waterfront near South Padre.
      100 Port Rd, Port Isabel, TX 78578
      View Details
    • $9,000,000
      25,257 SF

      Waterfront Multi-Use Income Property

      Income-producing asset with diversified revenue streams and development potential.
      418 State Highway 100 W, Port Isabel, TX 78578
      View Details
    • $17,500,000
      104.14 Acres

      Waterfront Land Near SpaceX

      104.14 acres of waterfront land in Port Isabel, TX.
      Port Isabel, TX 78578
      View Details
    • $169,000
      0.15 Acres

      Waterfront Land in Pirates Cove

      Residential lot with direct water access in gated community.
      Anne Bonny, Port Isabel, TX 78578
      View Details
    • $186,000

      Waterfront RV Lot in Port Isabel

      Waterfront RV lot with amenities and rental income potential.
      374 Sand Dollar, Port Isabel, TX 78578
      View Details
    • $167,000
      0.13 Acres

      Residential Land in Port Isabel, TX

      Land for residential development near shopping, dining, and beaches.
      84 Harbor Island Dr, Port Isabel, TX 78578
      View Details
    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.
    1411 Hwy
    Laguna Heights, TX 78578
    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
    1411 Hwy, Laguna Heights, TX, 78578
    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!