ID: 6307
This 24 unit motel is currently operating as a long-term stay studio/apartment complex, offering stable, consistent rental income with full occupancy.
acts as a multi family but its still a motel
seller financing MAKE OFFER seller will respond accordingly
Property Highlights:
-95% Occupied – Every unit is leased on a 1-year agreement with long-term tenants. Main owners residence can be rented to new buyer as owner currently lives here.
-Diverse Unit Mix:
18 standard units – each functioning as an efficiency-style studio with bathrooms.
2 stand-alone cabins – each a spacious 2-bedroom, 1-bathroom home in the back of the property.
3 separate units for storage, laundry and housekeeping unit that can be converted for tenancy.
1 Main Owner’s Residence: A 2-bedroom, 1-bathroom home located on-site, perfect for an owner/operator or property manager.
-Ample Parking:
Plenty of parking spaces for all tenants with additional room to spare!
-Turnkey Investment:
• Property is already set up for consistent, passive income.
-Why This Property?
This cash-flowing asset is perfect for an investor looking to take over a fully stabilized rental property. With high demand for affordable housing and extended-stay rentals in Amarillo, this property is a rare find with immediate revenue.
-This is an unbeatable opportunity for anyone looking to own a high-yielding property in a growing area!
Property Financial Overview
Address: Amarillo, TX 79107
Current As-Is Market Value: $1,311,603.56 at $157,339.68 current annual NOI (12% cap rate for Motel)
Rehab: $135,000
ARV: $2,309,525.79
Price: $899,900 OBO
Value-Add Potential – Kitchenette Addition and Planned Unit Development Conversion
This property presents an attractive investment opportunity by adding kitchenettes to the remaining 14 units. We've received a quote of $70,000 for the necessary materials and labor to complete this project.
We've also met with Amarillo's zoning department and community development team to discuss rezoning the property to a "Planned Unit Development" (PUD). This rezoning will require installing fire sprinklers and one fire hydrant, with a total estimated cost of $65,000.
These upgrades would allow us to increase the rents to the Fair Market Rent (FMR) rate of $872 per month. With a total investment of about $135,000, these improvements will substantially raise the property's value, potentially turning it into a $2,309,525.79 asset that generates consistent passive income for many years.
Estimated Financial Impact of Kitchenette Addition (Proforma):
Revenue:
(18) Studio Units x $872 a month = $14,634 per month
(1) Studio (Housekeeping unit converted) = $872 per month
(2) 1 Bed 1 Bath Houses (2 standalone cabins) = $1,904 per month
(1) 2 Bed 1 Bath Unit (Main Owner’s Residence) = $1,158 per month
Gross Sum: $18,935 (95% occupancy)
Adjusted NOI (Less Total Operating Expense of $3,788.36): $15,146.64 per month
Annual NOI: $10,617.60 x 12 months = $181,759.68
Projected Valuation: $181,759.68 NOI at a:
7.87% cap rate for Amarillo, TX = $2,309,525.79
9% cap rate = $2,019,533.33 (Conservative ARV)
10% cap rate = $1,817,580 (Conservative ARV)
This opportunity offers immediate cash flow and long-term equity growth. We have the full financial file including rent roll, photos for your review.
Full Financial Package by request