www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29880615
29880689

2456 Farm to Market 3519, Justiceburg, TX 79330 For Sale

JT
TX 726551-B
$825,000
152 days on market
Updated 4 days ago

6 Airbnb's at Lake Alan Henry on 2.67 Acres with Frontage

Details
APN 22470,23925
Property Type Hospitality
Sub Type Hotel, Motel (+1)
Square Footage 3,811
Keys 6
Beds 17
Cap Rate 10.36%
NOI $85,474
Occupancy 100%
Pro-Forma Cap Rate 15.15%
Pro-Forma NOI $125,000
Price per SqFt $216
Year Built 2022
Year Renovated 2022
Buildings 4
Stories 1
Acreage 2.670
Investment Type Stabilized
Occupancy Date 02/23/2026
Ground Lease No
Ownership Beyond Heaven Outdoors LLC

Hospitality / Vacation Rentals | 6 Keys| 17 Beds | Lake Alan Henry

Marketing description

Unique Short-Term Rental Investment Opportunity

Beyond Heaven Meadows | Lake Alan Henry | 1 Hour from Lubbock

Here is your opportunity to purchase the fully operational Beyond Heaven Meadows short-term rental property. This income-producing package offers immediate cash flow and strong long-term holding value in a highly desirable recreational area.

Located near Lake Alan Henry and just one hour from Lubbock, this 2.67-acre property combines proven rental performance with privacy, accessibility, and quality construction.


Property Overview

  • 2.67 acres

  • One standalone single-family home

  • Three additional buildings housing five rental units

  • Total of 6 operating short-term rentals

  • Highway frontage

  • Dedicated access from Hope Avenue and Grace Avenue

  • Established water well

  • Water collection and storage systems in place

  • Two underground water streams with strong GPM

  • Built in 2022

  • Constructed using durable and energy-efficient Aussieblock masonry system

The rentals are currently operating successfully and generate consistent income at a healthy cap rate. This is a turnkey opportunity with an established track record and strong guest appeal.


Existing Short-Term Rentals

All six units are active and professionally operating.

Ma & Pa’s Home Place
Two-bedroom single-family home on its own lot
https://www.airbnb.com/rooms/1248565472588085515

Nana Bear’s Cabin #1
Themed one-bedroom, one-bath cabin
https://www.airbnb.com/rooms/1171843775876761817

The Getaway Cabin #2
https://www.airbnb.com/rooms/1233379839202708120

The Pelican Cabin #3
https://www.airbnb.com/rooms/1233429792782933859

Callie’s Anchor Cabin #4
https://www.airbnb.com/rooms/1233473473289873651

D n T’s Hideaway Cabin #5
https://www.airbnb.com/rooms/1233580113696925069


Construction Details

All buildings were constructed in 2022 using the Aussieblock masonry building system, known for durability, strength, and energy efficiency.

More background on the construction style can be found at:
https://www.beyondheavenoutdoors.com/aussie-rock-1

The current owner is the Lubbock-area representative for Aussieblock, offering valuable insight and familiarity with the building system.


Investment Highlights

  • Fully income-producing short-term rental package

  • Proven operational history

  • Newer 2022 construction

  • Strong water infrastructure already in place

  • Highway frontage and easy access

  • Cost segregation potential for tax advantages

  • Energy-efficient and durable construction


Flexible Use Potential

This property offers versatility and can serve as:

  • A personal recreational retreat for lake weekends

  • A group or church gathering space outside the city

  • A fully operational investment property

  • A hybrid personal and income-producing asset

If you have questions or interest, I would welcome the opportunity to discuss whether this property aligns with your goals.

Listing Contacts

JT
TX 726551-B

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$85,474.00
$7,122.83/mo

Valuation Metrics

0
DSCR
10.36%
Cap Rate
10.36%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Jarrett Thornton
License
726551-B
Brokerage
Jarrett Thornton
Brokerage Phone
806 781 6740
Title
Real Estate Broker
Brokerage Address
4630 50th Street
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591