Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Lake Buchanan Waterfront Cabins Title is generated by Realmo AI

    18617 state highway 29, Buchanan Dam, TX 78609

    View on Map
    Claim this Listing
    New
    For Sale
    $1,759,107

    MULTI_FAMILY - BUCHANAN DAM, TX

    Property size:
    11,395 SF
    Lot size:
    6.30 Acres
    Price / SF:
    $154/SF
    Added:
    May 8, 2026
    Days on Market:
    4
    Last Refresh:
    May 11 at 10:06 pm

    Property Features for 18617 state highway 29

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    R
    Standard status
    Active
    Size
    11,395 SF
    Lot size
    6.30 Acres

    Taxes and HOA fees

    Tax Annual Amount
    46986

    Building Details

    Year built
    1971

    We can help!

    Listing Contact
    Stephen Croan

    Listing agent Stephen Croan

    Listing office Keller Williams Heritage 1717 N. Loop 1604 E, San Antonio, TX

    Listing date May 8, 2026

    MLS# 1948662 Listing URL

    Copyright © 2026 LERA 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

    • 564' of Lake Buchanan shoreline with private boat ramp.
    • 6.3 acres of gently rolling, shaded land with a park‑like setting.
    • Eleven cabins offering flexible lodging options (guest lodging, retreats, rentals).
    • Existing infrastructure to support larger gatherings.
    • Large laundry facility with commercial‑grade washers and dryers.
    • Multiple cabin layouts, including units with kitchens, living areas, and lake views.

    Overview

    This 6.3-acre lakefront property features 564 feet of Lake Buchanan shoreline. The land includes eleven cabins and is offered as one of four parcels within a larger 23-acre Lake Buchanan waterfront property. The shoreline provides access to a private boat ramp and open parking. The property features gently rolling acres shaded by mature trees. The eleven cabins offer a flexible setup for guest lodging, retreats, events, or rental opportunities. Several cabins include kitchens, living areas, walk-in closets, and lake views, with select units featuring covered porches and private outdoor access. Infrastructure is in place to support larger gatherings, including a large laundry facility with three Speed Queen washers and two oversized dryers. Two metal storage buildings with roll-up doors provide space for equipment, lake gear, and maintenance supplies. The property includes cabins with central HVAC, duplex-style units, and multiple layouts ranging from studio-style accommodations to multi-bedroom cabins. The property size is 11395 square feet.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Campgrounds

    Suggested Use

    Restaurant Real Estate Agency Hotel & Motel Department Store Kitchen & Bath Showroom Storage Facility Bar & Pub Discount Store (Bike/Boat/Book/etc) Store Travel Agency

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

    Location Insight

    • Map
    • Local Demand
    City
    Buchanan Dam
    County
    Llano
    State
    Texas
    Longitude
    -98.419081
    Latitude
    30.743082

    Nearby Similar for Sale

    • $1,759,107
      9,052 SF

      Lake Buchanan Waterfront Cabins on 6.3 Acres

      Lake Buchanan property with 11 cabins and 564' shoreline.
      18617 E State Highway 29, Buchanan Dam, TX 78609
      View Details
    • $459,000

      Two Shops Near Buchanan Lake

      Two commercial shops perfect for residential or commercial use.
      122 Lyons St., Buchanan Dam, TX 78609
      View Details
    • $109,000

      2.39 Acres with Lake Access

      2.39-acre lot in gated community with lake access.
      Keystone Ridge lot: 1005, Buchanan Dam, TX 78609
      View Details
    • $500,000
      480 SF

      Functional RV Park with Tiny Home

      RV Park with Tiny Home, Office, Restrooms near Lake Buchanan.
      310 Cortez Trl, Buchanan Dam, TX 78609
      View Details
    • $1,500,000

      Lake Buchanan Waterfront Opportunity

      6.5 acres with 1,102' of Lake Buchanan waterfront.
      18617 E State Highway 29, Buchanan Dam, TX 78609
      View Details
    • $750,000
      1,000 SF

      Lake Buchanan Cottages For Sale

      Income-producing cottages on 3.6 acres near Lake Buchanan.
      3100 Ranch Rd 261, Buchanan Dam, TX 78609
      View Details
    • $299,000

      Lakeview Property on TX-29

      Multi-use commercial/residential property with food court and drive-thru.
      18080 E HWY 29, Buchanan Dam, TX 78609
      View Details
    • $72,000

      Residential Land in Gated Community

      Acreage homesite in gated community with lake access.
      Pristine Pass lot: 50, Buchanan Dam, TX 78609
      View Details
    • $1,374,980

      Lake Buchanan Waterfront Land

      4.5 acres with 649 feet of Lake Buchanan shoreline.
      18617 state highway 29, BUCHANAN DAM, TX 78609
      View Details
    • $1,195,000
      8,500 SF

      Unrestricted Commercial Property on Highway

      2.62 acres with 8,500+ SF building in Highland Lakes.
      15615 E State Highway 29, Buchanan Dam, TX 78609
      View Details
    • $1,374,980

      Lake Buchanan Waterfront Land Parcel

      4.5 acres with 649 feet of Lake Buchanan shoreline.
      18617 E State Highway 29, Buchanan Dam, TX 78609
      View Details
    • $170,000

      Lake Buchanan Quarter Acre Lot

      Quarter acre lot on Lake Buchanan ready for a home.
      Sycamore, Buchanan Dam, TX 78609
      View Details

    FAQs

    What type of property is this?
    Campground - 6.3 acres with 11 cabins and lake access.
    Where is this campground located?
    The property is located at 18617 state highway 29 Buchanan Dam, TX.
    What is the asking price?
    The asking price for this property is $1,759,107.
    What are key features of this property?
    This property features: 564' of Lake Buchanan shoreline with **private boat ramp**.; 6.3 acres of gently rolling, shaded land with a park‑like setting.; Eleven cabins offering flexible lodging options (guest lodging, retreats, rentals).
    (210) 493-3030
    We can help!
    Listing Contact
    Stephen Croan
    Learn More
    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
    18617 state highway 29, BUCHANAN DAM, TX 78609
    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!