Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1025 Gaylord Trl Grapevine, TX 76051
    Back to Search
    Property profile & analytics

    1025 Gaylord Trl, Grapevine, TX 76051

    View on Map
    • Hotels
    • 12.20 lot acres
    Off-Market
    Property ID
    US82-8004838
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hotels

    Property Details for 1025 Gaylord Trl

    Year built
    2001
    Lot size
    12.20 lot acres
    Property type
    Hotels
    APN
    31185T-1-2
    APU
    31185T12

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Nov 1, 2019 — Rhp Property Gt LP — Loan Modification · related $1,500M · Wells Fargo Bk
    May 15, 2017 — Rhp Property Gt LP — Loan Modification · related $700M · Wells Fargo Bk
    Jun 18, 2014 — Rhp Property Gt LP — Loan Modification · related $700M · Wells Fargo Bk
    Apr 18, 2013 — Rhp Property Gt LP — Deed Of Trust · related $700M · Wells Fargo Bank
    — — Rhp Property Gt LP — Deed Of Trust · related $300M · Wells Fargo Bank

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Grapevine
    County
    Tarrant
    State
    Texas
    Longitude
    -97.0603
    Latitude
    32.9469
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $31,171
    $1,859,379
    $0.00
    $1,859,379
    -
    $1,859,379
    $0.00
    $1,859,379

    Comparable in this City

    • Value Estimation
      $620,000
      46,912 SF

      301 Capitol St

      HOTEL
      301 Capitol St, Grapevine, TX 76051-7633
      View Details
    • Value Estimation
      $1,140,000
      224,781 SF

      Bass Pro Ct

      HOTEL
      Bass Pro Ct, Grapevine, TX 76051
      View Details
    • Value Estimation
      $1,055,000
      12,396 SF

      950 Turner Rd

      HOTEL
      950 Turner Rd, Grapevine, TX 76051
      View Details
    • Value Estimation
      $14,780,000
      3,230,535 SF

      1501 Gaylord Trl

      HOTEL
      1501 Gaylord Trl, Grapevine, TX 76051-1945
      View Details
    • Value Estimation
      $545,000
      6,610 SF

      1000 Gaylord Trl

      HOTEL
      1000 Gaylord Trl, Grapevine, TX 76051
      View Details
    • Value Estimation
      $4,650,000
      680,063 SF

      100 Great Wolf Dr

      HOTEL
      100 Great Wolf Dr, Grapevine, TX 76051-0962
      View Details

    Similar Nearby for Sale

    • $1,500,000
      1.58 Acres

      Grapevine Land: Prime Development Site

      1.58 Acres, Lakeside Business District, DFW Access
      Tbd Lakeside Dr, Grapevine, TX 76051
      View Details
    • Contact for pricing
      2,900 SF

      Retail Space in Historic Grapevine

      4,500 SF retail building in Grapevine's Historic Downtown.
      203 E Worth St, Grapevine, TX 76051
      View Details
    • Contact for pricing
      26,283 SF

      Retail Property Near Grapevine Mills

      Retail property with high visibility and ample parking.
      2705 E Grapevine Mills Cir, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Commercial Land in Grapevine, Texas

      Commercial land suitable for office building or investment property.
      2521 Timberline Dr, Grapevine, TX 76051
      View Details
    • $4,000,000
      1.19 Acres

      Downtown Office Building

      Beautiful Main Street office building with contiguous space available by December and strong regional access to major highways.
      1340 S Main St, Grapevine, TX 76051
      View Details
    • Contact for pricing
      9,551 SF

      Established Restaurant Investment Opportunity

      NNN leased restaurant with a long-term operating history.
      1265 S Main St, Grapevine, TX 76051
      View Details

    Similar Nearby for Lease

    • $27 SF/Yr

      Grapevine Office/Medical Space Available

      Modern office and medical space with high visibility in Grapevine.
      4550 State Highway 360, Grapevine, TX 76051
      View Details
    • Contact for pricing
      112,193 SF

      Grapevine Office Space Available

      Multiple office suites available for lease in Grapevine, Texas.
      2100-2150 W Northwest Hwy, Grapevine, TX 76051
      View Details
    • Contact for pricing
      19,124 SF

      Retail Space Available For Rent

      Retail space available for lease in Grapevine, Texas.
      1701 W Northwest Hwy, Grapevine, TX 76051
      View Details
    • Contact for pricing
      1,484 SF

      Grapevine Retail Space For Rent

      Tom Thumb-anchored shopping center in the heart of Grapevine.
      304-322 S Park Blvd, Grapevine, TX 76051
      View Details
    • Contact for pricing
      7,500 SF

      Retail Space with High Visibility

      Second-generation retail space in high-traffic area with excellent visibility.
      3105 E Wds Ave, Grapevine, TX 76051
      View Details
    • Contact for pricing
      18,360 SF

      Office Space in Grapevine, TX

      Office space available for lease in Grapevine, Texas.
      620 Westport Pkwy, Grapevine, TX 76051
      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.
    1025 Gaylord Trl
    Grapevine, TX 76051
    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
    1025 Gaylord Trl, Grapevine, TX, 76051
    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!