Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    309 State Hwy 114 Grapevine, TX 76051-4084
    Back to Search
    Property profile & analytics

    309 State Hwy 114, Grapevine, TX 76051-4084

    View on Map
    • Hotels
    • 51,027 SF
    • 2.67 lot acres
    Off-Market
    Last Sale Jan 14, 2022
    Property ID
    US83-2817578
    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
    $645,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Lewis Mac gym / Gym & Fitness Center
    • Holiday Inn Express & Suites DFW Airport - Grapevine, an IHG Hotel / Hotel & Motel

    Property Details for 309 State Hwy 114

    Year built
    1999
    Lot size
    2.67 lot acres
    Property type
    Hotels
    APN
    25836-6-13
    APU
    25836613

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Jan 14, 2022 — Supreme Brigkt Grapevine LLC Supreme Bright LLC Lease —
    Dec 31, 2012 — Supreme Bright Grapevine LLC Tpg Cw Reo II LP Special Warranty Deed $6.3M · Texas Bank
    Jun 1, 2010 — Cw Reo Tpg II Livingston,jeffrey D Trustees Deed · related —
    Dec 18, 2007 — Fch Grapevine LLC Mustang Hospitality LP Special Warranty Deed —
    — — Mustang Hospitality LP — Deed Of Trust · related $5.6M · General Electric Capital Busin
    — — Supreme Bright Grapevine LLC — Loan Modification · related $5.7M · Texas Bank

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $825,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $461,000
      Market price range: $144k - $629k

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $435,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Grapevine
    County
    Tarrant
    State
    Texas
    Longitude
    -97.0806
    Latitude
    32.9201
    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
    $103,100
    $465,300
    $7,534,700
    $8,000,000
    -
    $465,300
    $7,534,700
    $8,000,000

    Comparable in this City

    • Value Estimation by Request
      12.20 Acres

      1025 Gaylord Trl

      HOTEL
      1025 Gaylord Trl, 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
      $560,000
      39,684 SF

      250 State Hwy 114

      HOTEL
      250 State Hwy 114, Grapevine, TX 76051-4174
      View Details
    • Value Estimation
      $845,000
      100,151 SF

      2020 State Hwy 26

      HOTEL/MOTEL
      2020 State Hwy 26, Grapevine, TX 76051-2094
      View Details
    • Value Estimation
      $700,000
      65,908 SF

      2240 Grapevine Mls Cir

      HOTEL
      2240 Grapevine Mls Cir, Grapevine, TX 76051-2077
      View Details
    • Value Estimation
      $700,000
      54,945 SF

      1750 Hwy 121

      HOTEL
      1750 Hwy 121, Grapevine, TX 76051-2005
      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.
    309 State Hwy 114
    Grapevine, TX 76051-4084
    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
    309 State Hwy 114, 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!