Parcel 23650.00010.70000

Owners

RNJRV ENTERPRISES LLC
DBA STAYBRIDGE SUITES

2323 BRYAN ST SRE 2100
DALLAS, TX 75201-4123

Parcel Summary

Location 812 S JOHN BEN SHEPPERD PKWY
ODESSA
Use Code F5: Hotel / Motel
Tax District 007: COU ODE ECISD ECHD OC
Map Parcel 01
Acreage 1.6500
Block 3
Last Sale Date 08/02/2013
Last Sale Instrument 2013-00013485
Subdivision PARKWAY INDUSTRIAL PARK [23650]
PROTEST DEADLINE: 05/15/2025

File Protest for this Parcel

Preliminary Values

DIRECT_CAP 2025
Total Building Value$7,634,497
Total Land Value$85,530
Total Property Value$7,720,027
Special Use Appraisal$0
Cap Loss$0
Net Assessed Value$7,720,027

Value History

202420232022202120202019
Total Building Value$6,109,284$3,914,470$3,400,121$3,949,897$5,664,470$7,281,862
Total Land Value$85,530$85,530$85,530$85,530$85,530$85,530
Total Property Value$6,194,814$4,000,000$3,485,651$4,035,427$5,750,000$7,367,392
Special Use Appraisal$0$0$0$0$0$0
Cap Loss$0$0$0$0$0$0
Net Assessed Value$6,194,814$4,000,000$3,485,651$4,035,427$5,750,000$7,367,392

*Please contact your Appraisal District for more information on the valuation method used to arrive at your appraised value.

Buildings

Building # 1, Section # 1, REAL ESTATE - MAIN, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H43MM0213601$1,342,82720142014100.00%5.00%95.00%$1,275,686

Structural Elements

TypeDescriptionCodeDetails
EWExterior WallsBVBRICK/STONE/STUCCO VENEER
FNFoundationSLCONCRETE SLAB
RCRoofingCSCOMP SHINGLES
IFFlooringSTDCARPET/TILE/WOOD/CONCRETE STAIN
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
RE_MAIN13,601100%13,601

Building # 1, Section # 2, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M300$11,73020142014100.00%5.00%95.00%$11,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M300100%300

Building # 1, Section # 3, H43M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H43MM0213601$1,342,82720142014100.00%5.00%95.00%$1,275,686

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H43M13,601100%13,601

Building # 1, Section # 4, H43M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H43MM0213601$1,342,82720142014100.00%5.00%95.00%$1,275,686

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H43M13,601100%13,601

Building # 1, Section # 5, H43M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H43MM0213601$1,342,82720142014100.00%5.00%95.00%$1,275,686

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H43M13,601100%13,601

Extra Features

*RCNLD: Replacement Cost New, Less Depreciation

CodeDescriptionLengthWidthUnitsUnit PriceAYBRepl Cost% Good ConditionDpr Value*Final Value
ASPMASPHALT58047.00$32014$150,92295%$143,376$143,376
SW5SWIMMING POOL1.00$16,5002014$16,50095%$15,675$15,675

Land Lines

CodeDescriptionZoneFrontDepthUnitsUnit TypeRateAcreageTotal AdjValue
COMMCOMMERCIALES2.00.0071,874.00SF$1.191.651.00$85,530

Personal Property

None

Notice of Value

2023
2024
2025

Jurisdiction Values & Tax Rates

Jurisdiction202420232022202120202019
CITY OF ODESSA$6,194,814
.004663
$28,884.87
0.00%
$4,000,000
.004838
$19,351.64
0.00%
$3,485,651
.004838
$16,863.27
0.00%
$4,035,427
.004771
$19,253.63
0.00%
$5,750,000
.004771
$27,434.11
0.00%
$7,367,392
.004766
$35,113.06
0.00%
ECTOR COUNTY$6,194,814
.003500
$21,681.85
0.00%
$4,000,000
.003500
$14,000.00
0.00%
$3,485,651
.003500
$12,199.78
0.00%
$4,035,427
.003650
$14,729.31
0.00%
$5,750,000
.003650
$20,987.50
0.00%
$7,367,392
.003650
$26,890.98
0.00%
ECTOR COUNTY I S D$6,194,814
.010140
$62,815.41
0.00%
$4,000,000
.010140
$40,560.00
0.00%
$3,485,651
.011779
$41,058.18
0.00%
$4,035,427
.011779
$47,534.10
0.00%
$5,750,000
.011779
$67,730.40
0.00%
$7,367,392
.011779
$86,781.98
0.00%
ECTOR CO HOSPITAL DIST$6,194,814
.001004
$6,217.92
0.00%
$4,000,000
.000887
$3,549.16
0.00%
$3,485,651
.001099
$3,832.16
0.00%
$4,035,427
.001500
$6,053.14
0.00%
$5,750,000
.001500
$8,625.00
0.00%
$7,367,392
.001127
$8,304.52
0.00%
ODESSA COLLEGE$6,194,814
.001769
$10,957.82
0.00%
$4,000,000
.001717
$6,866.64
0.00%
$3,485,651
.001886
$6,575.44
0.00%
$4,035,427
.002017
$8,140.38
0.00%
$5,750,000
.001890
$10,865.49
0.00%
$7,367,392
.001868
$13,761.55
0.00%
TOTAL CALCULATED TAX AMOUNT$130,557.87$84,327.44$80,528.83$95,710.56$135,642.50$170,852.09

Tax Collection for this Parcel

Disclaimer

The preliminary values listed above are a work in progress and are not certified as official.