Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Restaurant and Marina on 105 Acres Title is generated by Realmo AI

    1705 FM 2851, Broaddus, TX 75929

    View on Map
    Claim this Listing
    For Sale
    $2,300,000

    Restaurant - Broaddus, TX

    Property size:
    5,000 SF
    Lot size:
    105.00 Acres
    Price / SF:
    $460/SF
    Added:
    Jan 12, 2026
    Days on Market:
    133
    Last Refresh:
    May 25 at 11:06 am

    Property Features for 1705 FM 2851

    General Information

    Property type
    Commercial Sale
    Property subtype
    Other
    Zoning
    Na Not Applicable
    Exterior features
    Other
    Standard status
    Active
    Size
    5,000 SF
    Lot size
    105.00 Acres

    Utilities

    Heating system
    Other (Heating)

    Building Details

    Year built
    1975
    Building materials
    Other
    Roof type
    Other
    Architectural style
    Other

    We can help!

    Listing Contact
    Clint Wade
    Clint Wade

    Listing agent Clint Wade

    Listing office The Outlaw Team, LLC 4865 SH 147, Zavalla, TX

    Listing date Jan 12, 2026

    MLS# 65107618 Listing URL

    Copyright © 2026 Deep East Texas MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 105‑acre property on Sam Rayburn, a staple for over 50 years, offering significant potential to develop into a destination.
    • Includes a full restaurant and convenience store with tackle and live bait, providing immediate income opportunities.
    • Features 25 furnished cabins (3 waterfront) and 2 mobile homes, offering diverse accommodation options.
    • Equipped with 12 covered and lit boat slips, catering to boating enthusiasts.
    • Offers 30 RV hookups, appealing to the RV community.
    • Located in a scenic area surrounded by East Texas Pines, providing a tranquil escape.

    Overview

    This property, known as Jackson Hill Park & Marina, spans 105 acres and has been a Sam Rayburn area landmark for over 50 years. It features a country store and a restaurant. The park includes 25 furnished cabins, including three waterfront cabins, as well as two mobile homes and a 30-foot RV. The marina offers 12 covered and lit boat slips. The property includes a full restaurant and a convenience store that sells tackle and live bait. The 5,000 square foot property is surrounded by East Texas pines.
    Property Profile Location Intelligence

    Current Use by Public Records

    Jackson Hill Park Park Jackson Hill Marina Marina

    Suggested Use

    Hotel & Motel Bed & Breakfast Travel Agency Real Estate Agency

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Broaddus
    County
    San Augustine
    State
    Texas
    Longitude
    -94.320697
    Latitude
    31.269705

    Nearby Similar for Sale

    • $150,000

      Waterfront Lots on Lake Sam

      Unrestricted waterfront lots on Lake Sam Rayburn, mobile homes/RV allowed.
      002 FM 83, Broaddus, TX 75929
      View Details
    • $150,000

      Waterfront Lots on Lake Sam

      Unrestricted waterfront lots on Lake Sam Rayburn, mobile homes/RV allowed.
      003 FM 83, Broaddus, TX 75929
      View Details
    • $150,000

      Waterfront Lots on Lake Sam

      Unrestricted waterfront lots on Lake Sam Rayburn, mobile homes/RV allowed.
      004 FM 83, Broaddus, TX 75929
      View Details
    • $150,000

      Waterfront Lots on Lake Sam

      Unrestricted waterfront lots on Lake Sam Rayburn, mobile homes OK.
      001 FM 83, Broaddus, TX 75929
      View Details
    • $64,500
      1,400 SF

      Highway 147 Commercial Opportunity

      Commercial property on Highway 147, suitable for various uses.
      603 Hwy 147, Broaddus, TX 75929
      View Details
    • $160,000
      1,472 SF

      Broaddus Bank/Office/Medical Building For Sale

      Former bank building suitable for bank, office, or medical use.
      411 State Hwy 147, Broaddus, TX 75929
      View Details

    FAQs

    What type of property is this?
    Campground - Restaurant, cabins, RV park, and marina on 105 acres.
    Where is this campground located?
    The property is located at 1705 FM 2851 Broaddus, TX.
    What is the asking price?
    The asking price for this property is $2,300,000.
    What are key features of this property?
    This property features: 105‑acre property on Sam Rayburn, a staple for over 50 years, offering significant potential to develop into a destination.; Includes a full restaurant and convenience store with tackle and live bait, providing immediate income opportunities.; Features **25 furnished cabins (3 waterfront)** and 2 mobile homes, offering diverse accommodation options.
    (817) 235-9570
    We can help!
    Listing Contact
    Clint Wade
    Clint Wade
    Real Estate License ID: 0748800
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1705 FM 2851, Broaddus, TX 75929
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!