INVESTMENT HIGHLIGHTS
- Opportunity Zone -- potential capital gains deferral + exclusion for qualifying investors; consult a tax advisor
- Federal + Texas Historic Tax Credits -- up to 45% of qualified rehab spend recoverable; consult a preservation tax advisor
- SBA 504 compatible -- asset class may support as low as $277K down at 15% equity; buyers should confirm with their lender
- Avg NOI $74,817 (2024-2025) -- 2026 revenue tracking 10%+ above 2025 pace
- Pro forma Year 3 NOI: $155,000+ -- through STR activation and ballroom programming
- STR upside: $3,900-$8,100/month -- 4 rooms currently leased at $225/room; STR redeployment at market rates
- Below-market ground floor lease -- $1,200/month vs. ~$2,000 market; +$9,600/yr at 2027 renewal
- 125-person ballroom underactivated -- $3,500-$8,000/event; minimal current marketing
- $92.50/sqft -- below replacement cost; ~20,000 SF operating historic asset
- Amtrak-adjacent -- only historic hotel in Texas steps from a working Amtrak station
- Three buyer models -- pure investor, owner-operator, or live/work lifestyle buyer
FINANCIALS
Year Gross Revenue Net Operating Income
2025 $102,640 $71,913
2024 $107,132 $77,720
Avg NOI 2024-2025 -- $74,817
Jun 2026 YTD $56,536 $26,609*
*2026 YTD NOI includes $8,919 one-time capital improvement expense and full-year property taxes paid in H1. Adjusted NOI tracking ~$71,000 annualized. 2026 gross revenue pace (~$113K annualized) is running 10%+ above 2025.
Pro Forma Upside
Scenario Gross Revenue NOI
Year 1 - Stabilized $135,000 $93,000
Year 2 - Optimized $165,000 $117,000
Year 3 - Fully Activated $210,000 $155,000
At $155K NOI and a 6.5%-8% cap rate, the property supports asking price. Upside is real and documented -- not speculative.
PROPERTY HIGHLIGHTS
- ~20,000 SF | 3-story | 13 guest rooms | 125-person grand ballroom | Street-level retail
- Built 1892 | Fully restored | Texas Historical Commission Landmark
- 1st floor (~9,000 SF): 8 commercial units -- fully leased, stabilized income on day one
- 2nd floor (~6,100 SF): 4 rooms on residential lease at $900/mo total ($225/room) -- documented income. STR redeployment at $80-$150/night yields $1,200-$2,250+/room/month at 50% occupancy, a $3,900-$8,100/month gap. Also includes 1,250 SF opportunity space (currently storage) + 2,156 SF grand ballroom with the oldest floating spring dance floor in Texas
- 3rd floor (~4,200 SF): 13-room short-term rental operation (7 baths + work room)
- Diversified revenue: long-term commercial leases + short-term rentals + hotel operations + event bookings
- Federally designated Opportunity Zone -- potential capital gains deferral and exclusion for qualifying investors; consult a tax advisor
- Directly adjacent to Amtrak Mineola Station with private parking lot -- rare transit-oriented hospitality asset in East Texas
- Walking distance to galleries, historic depot, Iron Horse Festival, Fiesta de Mayo, NatureFest
MARKET POSITION
Mineola sits at the intersection of the Dallas-Tyler-Longview corridor, drawing visitors from a combined metro population of 8M+. The property anchors Mineola's emerging arts and cultural district and benefits from consistent tourism traffic to the Mineola Nature Preserve, Lake Fork (one of Texas' top bass fishing destinations), and the broader East Texas leisure market.
Independent boutique hotels are outperforming branded properties nationally -- JLL data shows a 55% liquidity increase for independent assets post-pandemic vs. 3% for branded. It franchise fees, no PIP exposure, and full operational flexibility.
