Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    306 Walter White Rnch Leakey, TX 78873

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $595,000

    Rustic Log Home, Income Producing, 1 Acre

    Property size:
    2,100 SF

    Property Features for 306 Walter White Rnch

    General Information

    Property type
    Other commercial real estate
    Square Feet
    2,100 SF
    Lot Size
    43,560 SF

    Building Details

    Year Built
    2007

    We can help!

    Listing Contact
    Mary Kay Windham

    Listing Agency: High Places Realty Listing Agent: Mary Kay Windham

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    This exceptional turnkey vacation rental presents a lucrative investment opportunity in the thriving tourist destination of Leakey, Texas. Nestled on a one-acre lot just minutes from town, this charming 2,100 square foot rustic log home boasts three bedrooms and two full bathrooms, providing ample space for guests or a large family. A spacious loft offers additional sleeping quarters, and both the loft and a large upstairs bedroom feature private covered decks with breathtaking views. Downstairs, a wraparound covered deck provides ample space for relaxation and entertaining. The property includes a heated pool and hot tub, perfect for relaxation after a day of exploring the surrounding area, along with a welcoming firepit area. Mature oak trees provide shade for the BBQ area and volleyball court, enhancing the property's appeal. This established vacation rental comes complete with a proven rental history, available upon request, making it an ideal investment for those seeking a hassle-free income-generating property. The asking price is $595,000. Don't miss this chance to own a piece of Texas Hill Country paradise.
    Property Profile Location Intelligence

    Current Use by Public Records

    Commercial real estate

    Map

    City
    Leakey
    County
    Real
    State
    Texas
    Longitude
    -99.76492
    Latitude
    29.67902

    Nearby Similar for Sale

    • $179,900
      Pending

      Commercial Lot with Highway Frontage

      Half-acre lot with US-83 frontage and city water.
      1272 Us Highway 83 S, Leakey, TX 78873
      View Details
    • $1,200,000
      Pending

      Leakey Ranch with Hilltop Views

      110-acre ranch featuring diverse terrain and abundant wildlife.
      2250 Walter White Rd, Leakey, TX 78873
      View Details
    • $1,200,000
      Pending

      Leakey Ranch with Hilltop Views

      110-acre ranch featuring wells, barns, and abundant wildlife.
      2250 Walter White Rd, Leakey, TX 78873
      View Details
    • Contact for pricing

      Leakey RV Park and Dance

      RV park and dance hall near downtown Leakey, Texas.
      4397 S Us Highway 83, Leakey, TX 78873
      View Details
    • $475,000
      1,488 SF

      Leakey Commercial Property - Hwy 83

      High-visibility commercial property, 1.5 acres.
      1034 Hwy, Leakey, TX 78873
      View Details
    • $200,000
      420 SF

      Leakey Commercial Building - Hwy 83

      Prime Leakey location, 420 sq ft commercial space.
      1272 Hwy, Leakey, TX 78873
      View Details
    • Contact for pricing
      7,140 SF

      Leakey Office Suite - Last Available

      700 SF Office Suite, Leakey, TX - Immediate Occupancy
      121 Oak Hl Dr, Leakey, TX 78873
      View Details

    FAQs

    What type of property is this?
    Commercial real estate - Rustic Log Home, Income Producing, 1 Acre
    Where is this commercial real estate located?
    The property is located at 306 Walter White Rnch Leakey, TX.
    What is the asking price?
    The asking price for this property is $595,000.
    (830) 374-7901
    Request Owner's contact information
    306 Walter White Rnch Leakey, TX 78873
    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.
    306 Walter White Rnch
    Leakey, TX 78873
    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
    306 Walter White Rnch Leakey, TX 78873
    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

    We can help!
    Listing Contact
    Mary Kay Windham
    Real Estate License ID: 0360955
    (830) 374-7901 (830) 232-4408
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!