Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
2400 W Sam Houston Pkwy S
Houston, TX 77042
Asking Price
$7.00M
Asset Type
Hotel Hospitality
Class
Class B
What's Special
Fairfield Inn & Suites - Fully Renovated | Houston Westchase <ul><li>Fully renovated, turnkey Fairfield by Marriott — ~$1.0M PIP/repositioning completed; no looming PIP</li><li>$7,000,000 / $87,500 per key — well below replacement cost</li><li>Outperforms its competitive set: T12 RevPAR index 104.7 / occupancy index 104.3</li><li>Strong momentum: March 2026 RevPAR +47.7% YoY; YTD 2026 RevPAR +39.7% YoY</li><li>Embedded ADR upside vs. the ~$106 submarket-class rate</li><li>Full Bonvoy distribution (200M+ members)</li><li>Beltway 8 frontage in the We
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.14%
DSCR
0.19
Underwater
Cash-on-Cash
-15.98%
Monthly Payment
$34,632.181
Annual Cash Flow
$-335,586.168
