T3 Capital Fund I, LP · Realized
Extended-Stay Hospitality · Value-Add

WoodSpring Suites
Rio Grande Valley Portfolio

Three extended-stay hotels acquired at a discount to replacement cost, repositioned under new management, and sold 19 months later at a 224% cash-on-cash return.

Location
South Texas
Units
363
Hold
19 months
Status
Realized
Investor IRR
57.5%
Net of fees & promote
Cash-on-Cash
224%
Net of fees & promote
Investment Period
19 mo
Dec 2020 – Jun 2022
Value Increase
~55%
$10.6mm → $22.0mm
Capitalization
Purchase price$10.6mm
Total capitalization$12.2mm
Debt$7.2mm
T3 Capital equity$5.0mm
Outcome
Sale price$22.0mm
NOI at acquisition~$1.0mm
NOI at exit$1.8mm
Equity returns$16.2mm
Cash-on-cash224%
Investor IRR57.5%

How value was created

Discounted basis

Acquired at $29,201 per unit — a significant discount to replacement cost for a 2010-vintage portfolio.

Management change

Nationwide replaced the prior manager, driving occupancy to the mid-90s and rents above pro forma.

Targeted renovation

A consistent interior and exterior scope replaced piecemeal work, unlocking real rent premiums.

WoodSpring Suites exterior Extended-stay suite living area Guest bedroom WoodSpring Suites property signage
3Properties
363Units
4-StoryExtended Stay
90%+Extended-Stay Revenue

Disclosures. For informational purposes only; not an offer to sell or solicitation to buy any security. Reflects a single realized investment selected to illustrate strategy and is not representative of all investments or overall portfolio performance. Past performance is not indicative of future results. IRR and cash-on-cash returns shown are net investor returns after all fees and promotes. Figures are approximate and unaudited. Certain statements reflect the manager's judgment as of the date indicated and are subject to change.