Log In/Sign Up
Your email has been sent.
The Villa on 25th 1723 25th St 3 Room Bed and Breakfast Galveston, TX 77550 $649,000 ($216,333/Room)
Investment Highlights
- Former Bed & Breakfast — B&B and STR use explicitly permitted by Galveston zoning
- Last sold for over $1,000,000 in 2023 — priced below city appraisal of $961,620 Highlight 4
- New 2025 roof installed — National Register of Historic Places since 1996
- Federal Historic Tax Credits up to 20% of qualified rehab costs may apply
- Garage apartment provides built-in second income unit
- Steps from The Strand, Pleasure Pier and Galveston Seawall
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Amenities
- Balcony
- Controlled Access
- High Speed Internet Access
- Bed & Breakfast
- Meeting Event Space
- Wedding Venue
- Public Access Wifi
- Smoke Detector
Room Mix Information
| Description | No. Rooms | Daily Rate | SF |
|---|---|---|---|
| Guest Room | 3 | $112.00 | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 6405-0000-0011-000 | Total Assessment | $913,442 (2025) |
| Land Assessment | $197,900 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $715,542 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
6405-0000-0011-000
Land Assessment
$197,900 (2025)
Improvements Assessment
$715,542 (2025)
Total Assessment
$913,442 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 44
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
JPAR - Houston
The Villa on 25th | 1723 25th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.