50
Map
$575,000
●
House -
For Sale
1035 Rollover Circle
Gilchrist, TX 77617
3 Beds
2 Baths
1,688 Ft²
$3,837
Est. Monthly
About This Property
Opportunity for an amazing residence, or an investment. This home
comes furnished, and is currently being used as a vacation rental.
Annual revenue on booking services is $85K, with an estimated
additional personal bookings of $5K. There are currently 30K in
bookings that are growing daily that you would be buying. Seller
only has this property, so you take over the AirBnB account with
4.9 star rating and a past customer database that repeatedly rents.
Turnkey investment comes with housekeeping, maintenance, and
lawncare if you want. This is a popular rental because there are
almost zero bay properties that are situated like this property for
fishing. 110 foot dock with new LED lights open to the bay. Catch
redfish all night! New roof, kitchen appliances, fresh paint, new
lvp floors, new hot tub, new back doors. Driveway is long enough
for a trailer, king bed in master, queen beds in bedroom 2 and 3, 2
queen sleeper sofas in living room. This is a very unique
opportunity on the bay!
Unit Size
1,688 Ft²
Days on Market
-
Land Size
0.57 acres
Price per sqft
$341
Property Type
House
Property Taxes
$1,013
HOA Dues
-
Year Built
-
Listed By
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 4 months ago (HAR #23949146)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 6, 2026 | Listed by Keller Williams Realty-FM | $575,000 | |
| Listed by Keller Williams Realty-FM | |||
| Jul 1, 2026 | No longer available | - | |
| No longer available | |||
| Jan 20, 2026 | Price Decreased |
$575,000
↓ $24K
(4%) | |
| Price Decreased | |||
| Dec 24, 2025 | Price Decreased |
$599,000
↓ $51K
(7.9%) | |
| Price Decreased | |||
| Feb 6, 2025 | Listed by Keller Williams Realty-FM | $650,000 | |
| Listed by Keller Williams Realty-FM | |||
   | |||
|
Opportunity for an amazing residence, or an investment. This home comes furnished, and is currently being used as a vacation rental. Annual revenue on booking services is $85K, with an estimated additional personal bookings of $5K. There are currently 30K in bookings that are growing daily that you would be buying. Seller only has this property, so you take over the AirBnB account with 4.9 star rating and a past customer database that repeatedly rents. Turnkey investment comes with housekeeping, maintenance, and lawncare if you want. This is a popular rental because there are almost zero bay properties that are situated like this property for fishing. 110 foot dock with new LED lights open to the bay. Catch redfish all night! New roof, kitchen appliances, fresh paint, new lvp floors, new hot tub, new back doors. Driveway is long enough for a trailer, king bed in master, queen beds in bedroom 2 and 3, 2 queen sleeper sofas in living room. This is a very unique opportunity on the bay!
| |||
Show More
Property Highlights
Garage
Fireplace
Parking Details
Has Garage
Attached Garage
Has Carport
Parking Features: Attached, Attached Carport
Garage Spaces: 2
Interior Details
Full Bathrooms: 2
Interior Features: High Ceilings, All Bedrooms Down
Appliances: Water Heater, Disposal, Refrigerator, Convection Oven, Microwave, Dishwasher, Dryer Included, Washer Included
Flooring Type: Carpet, Tile
Door Features: Insulated Doors
Laundry Features: Electric Dryer Hookup, Washer Hookup
Has Fireplace
Fireplace Features: Wood Burning
Fireplaces: 1
Exterior Details
Square Footage: 1688
Architectural Style: Traditional
Year Built: 2009
Waterfront Features: Bayfront, Pier
Building Area Total: 1688
Window Features: Storm Window(s), Insulated/Low-E windows
Construction Materials: Cement Siding
Patio and Porch Features: Patio
Lot Features: Back Yard, Cleared, Subdivided, Waterfront, 1/2 Up to 1 Acre
Lot Size Area: 0.5668
Lot Size Units: Acres
Lot Size Acres: 0.5668
Lot Size Square Feet: 24689.808
Water Source: Public
Financial Details
Tax Annual Amount: $12,155
Utilities Details
Cooling Type: Electric
Heating Type: Electric
Sewer : Septic Tank
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Bolivar Peninsula
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Randall Sullivan, Keller Williams Realty-FM
Last Updated: 4 months ago
Data Source: HAR , MLS# 23949146
Copyright © 2026, Houston Realtors Information Service, Inc. Information provided is exclusively for consumers’ personal, non-commercial use and may not be used for any
purpose other than to identify prospective properties consumers may be interested in purchasing. All information provided is deemed reliable but is not guaranteed and should be independently verified.
Last Updated: 4 months ago
Data Source: HAR , MLS# 23949146
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017