Parcel 28480.00070.00000

Owners

BHAVIKA DEVELOPMENT LP
DBA HOLIDAY INN EXPRESS

6108 HOMESTEAD BLVD
MIDLAND, TX 79707-5058

Parcel Summary

Location 5321 JOHN BEN SHEPPERD PKWY
ODESSA
Use Code F5: Hotel / Motel
Tax District 007: COU ODE ECISD ECHD OC
Map Parcel 01
Acreage 2.8100
Block 1
Subdivision SEWELL [28480]
PROTEST DEADLINE: 05/15/2025

File Protest for this Parcel

Preliminary Values

DIRECT_CAP 2025
Total Building Value$5,137,955
Total Land Value$681,788
Total Property Value$5,819,743
Special Use Appraisal$0
Cap Loss$0
Net Assessed Value$5,819,743

Value History

202420232022202120202019
Total Building Value$3,384,279$2,818,212$1,584,689$2,764,682$6,614,691$8,956,922
Total Land Value$681,788$681,788$577,745$577,745$577,745$577,745
Total Property Value$4,066,067$3,500,000$2,162,434$3,342,427$7,192,436$9,534,667
Special Use Appraisal$0$0$0$0$0$0
Cap Loss$0$0$0$0$0$0
Net Assessed Value$4,066,067$3,500,000$2,162,434$3,342,427$7,192,436$9,534,667

*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
H61MM0220061$3,842,28320092009100.00%10.00%90.00%$3,458,055

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_MAIN20,061100%20,061

Building # 1, Section # 2, H61M - HOTEL FULL SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H61MM0220061$3,842,28320092009100.00%10.00%90.00%$3,458,055

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H61M20,061100%20,061

Building # 1, Section # 3, H61M - HOTEL FULL SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H61MM0220061$3,842,28320092009100.00%10.00%90.00%$3,458,055

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H61M20,061100%20,061

Building # 1, Section # 4, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M1540$60,21420092009100.00%10.00%90.00%$54,193

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M1,540100%1,540

Building # 1, Section # 5, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M1716$67,09620092009100.00%10.00%90.00%$60,386

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M1,716100%1,716

Extra Features

*RCNLD: Replacement Cost New, Less Depreciation

CodeDescriptionLengthWidthUnitsUnit PriceAYBRepl Cost% Good ConditionDpr Value*Final Value
ASPMASPHALT100000.00$32009$260,00090%$234,000$234,000

Land Lines

CodeDescriptionZoneFrontDepthUnitsUnit TypeRateAcreageTotal AdjValue
COMMCOMMERCIALED3.00.00122,403.60SF$5.572.811.00$681,788

Personal Property

None

Notice of Value

2023
2024
2025

Jurisdiction Values & Tax Rates

Jurisdiction202420232022202120202019
CITY OF ODESSA$4,066,067
.004663
$18,959.05
0.00%
$3,500,000
.004838
$16,932.69
0.00%
$2,162,434
.004838
$10,461.66
0.00%
$3,342,427
.004771
$15,947.22
0.00%
$7,192,436
.004771
$34,316.19
0.00%
$9,534,667
.004766
$45,442.32
0.00%
ECTOR COUNTY$4,066,067
.003500
$14,231.23
0.00%
$3,500,000
.003500
$12,250.00
0.00%
$2,162,434
.003500
$7,568.52
0.00%
$3,342,427
.003650
$12,199.86
0.00%
$7,192,436
.003650
$26,252.39
0.00%
$9,534,667
.003650
$34,801.53
0.00%
ECTOR COUNTY I S D$4,066,067
.010140
$41,229.92
0.00%
$3,500,000
.010140
$35,490.00
0.00%
$2,162,434
.011779
$25,471.74
0.00%
$3,342,427
.011779
$39,371.12
0.00%
$7,192,436
.011779
$84,721.14
0.00%
$9,534,667
.011779
$112,310.75
0.00%
ECTOR CO HOSPITAL DIST$4,066,067
.001004
$4,081.23
0.00%
$3,500,000
.000887
$3,105.52
0.00%
$2,162,434
.001099
$2,377.40
0.00%
$3,342,427
.001500
$5,013.64
0.00%
$7,192,436
.001500
$10,788.65
0.00%
$9,534,667
.001127
$10,747.48
0.00%
ODESSA COLLEGE$4,066,067
.001769
$7,192.34
0.00%
$3,500,000
.001717
$6,008.31
0.00%
$2,162,434
.001886
$4,079.28
0.00%
$3,342,427
.002017
$6,742.44
0.00%
$7,192,436
.001890
$13,591.19
0.00%
$9,534,667
.001868
$17,809.80
0.00%
TOTAL CALCULATED TAX AMOUNT$85,693.77$73,786.52$49,958.60$79,274.28$169,669.56$221,111.88

Tax Collection for this Parcel

Disclaimer

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