Realized Investment
Select-Service Hospitality · Value-Add

Holiday Inn Express
Royse City, Texas

A mismanaged 68-room asset bought below replacement cost on $500K of equity — refinanced within a year to return all invested capital, then held for five more years of cash flow before exit.

Location
Dallas–Fort Worth
Keys
68
Hold
5.75 yrs
Status
Realized
Equity Multiple
6.75×
$3.38mm on $500K
Equity IRR
~160%
Time-weighted
Total Profit
$2.88mm
On $500K invested
Total ROI
~575%
Realized gain
Capital returned
in year one

A $3.8mm refinance approximately 12 months after acquisition paid off the original $2.8mm loan and returned $1.2mm to equity — 2.4× the $500K invested. Every dollar thereafter was return on capital already recovered, which is what drives the outsized time-weighted IRR.

Capitalization
Purchase price$3.25mm
Original debt$2.80mm
Invested equity$500K
Distributions to equity
Refinance proceeds (yr 1)$1.20mm
Cash flow distributions$975K
Net sale proceeds$1.20mm
Outcome
Sale price$5.20mm
Equity returns$3.38mm
Total profit$2.88mm
Equity multiple6.75×

How value was created

Below replacement cost

A non-performing, mismanaged asset acquired for $3.25mm in a strong Dallas–Fort Worth submarket.

Operational turnaround

New management and disciplined cost control lifted NOI from $125K to $523K — more than 4×.

Early recapitalization

A $3.8mm refinance at month 12 returned 2.4× the equity, de-risking the deal while retaining full ownership.

Holiday Inn Express Royse City exterior Lobby seating and breakfast area Front desk and lobby Guest room with two queen beds Guest room workspace and wardrobe
68Rooms
2009Year Built
4.2×NOI Growth
DFW MetroplexNear Rockwall Tech Park

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. Figures are approximate, unaudited, and stated on a gross basis; returns do not reflect the deduction of management fees, carried interest, or fund expenses, which would reduce returns realized by an investor. The internal rate of return shown is time-weighted and is elevated by the return of all invested capital via refinancing in the first year of the hold; the equity multiple and total ROI may be more representative measures of overall performance. Return metrics are calculated on invested equity and reflect the manager's estimates.