Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    Horseshoe Bay, TX 78657

    • Mixed-use properties
    • 164.00 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Mixed-use properties

    Property Details

    Lot size
    164.00 lot acres
    Property type
    Mixed-use properties
    Property subtype
    Land

    Description

    This exceptional 164-acre tract presents a remarkable development opportunity within the prestigious, gated Trails at Horseshoe Bay subdivision in Texas. Located in Llano County, near RM 2831, Horseshoe Bay, TX 78657 (30.5561, -98.4127), this property is ideally suited for residential development. The expansive acreage allows for the creation of custom homes, community amenities, and ample green spaces. Existing infrastructure includes readily available sewer, water, and power. The site boasts stunning views of the Texas Hill Country, offering a tranquil environment for future residents. Its convenient location provides easy access to major highways, facilitating commutes to Austin, San Antonio, and other nearby areas. Proximity to Horseshoe Bay offers local dining and shopping, while Marble Falls (approximately 15 minutes away) provides additional amenities, healthcare, and schools. Austin (about an hour's drive) and San Antonio (roughly 1.5 hours away) offer further cultural and employment opportunities. The Trails at Horseshoe Bay community itself features upscale homes, hiking and biking trails, equestrian facilities, and access to Lake LBJ for recreational activities. This property is situated within a top-rated school district, making it highly attractive to families. The asking price for this prime development land is $5,500,000. This represents a rare chance to participate in the continued growth of one of Texas' most desirable communities.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Horseshoe Bay
    County
    Llano
    State
    Texas
    Longitude
    -98.4127
    Latitude
    30.5561

    Comparable in this City

    • Value Estimation by Request
      9.00 Acres

      2147 And Star

      Multifamily properties • 9.00 Acres
      2147 And Star, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      3.50 Acres

      Cheyenne

      Land • 3.50 Acres
      0 Cheyenne, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      1.49 Acres

      512 Flintstone

      Land • 1.49 Acres
      512 Flintstone, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      0.25 Acres

      1105 Deep Shadows

      Land • 0.25 Acres
      1105 Deep Shadows, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      0.30 Acres

      721 Scarlet Sun Rd

      Land • 0.30 Acres
      721 Scarlet Sun Rd, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      14.38 Acres

      200 Smt Rock Blvd

      Land • 14.38 Acres
      200 Smt Rock Blvd, Horseshoe Bay, TX 78657
      View Details

    Similar Nearby for Sale

    • $6,977,800
      167.80 Acres

      Horseshoe Bay Highway Frontage Land

      167.8 acres with highway frontage, ideal for mixed-use development.
      Highway 71, Horseshoe Bay, TX 78657
      View Details
    • $950,000
      1.49 Acres

      Horseshoe Bay Golf Course Lot

      1.49 Acres, Premier Location, Stunning Views
      512 Flintstone, Horseshoe Bay, TX 78657
      View Details
    • $1,000,000

      Land for Sale

      Land available for purchase.
      75A Applehead Island Dr, Horseshoe Bay, TX 78657
      View Details
    • $2,350,000
      0.48 Acres

      Lakefront Lot in Gated Community

      Waterfront lot with open water views in Horseshoe Bay, TX.
      1309 Apache Tears, Horseshoe Bay, TX 78657
      View Details
    • $35,500
      0.29 Acres

      Horseshoe Bay Land Parcel

      Land parcel in Horseshoe Bay West near wet weather creek.
      W2124 Tungsten, Horseshoe Bay, TX 78657
      View Details
    • $5,500,000
      19.99 Acres

      Horseshoe Bay Commercial Land

      ±20 Acres, Prime Hwy 71 Location
      0 State Hwy 71, Horseshoe Bay, TX 78657
      View Details

    Similar Nearby for Lease

    • $1,750 /Mo
      1,465 SF

      Horseshoe Bay Condo Near Golf

      Three-bedroom condo near Slick Rock Golf Course in Horseshoe Bay.
      1209 Hi Stirrup, Horseshoe Bay, TX 78657
      View Details
    • $1,300 /Mo
      1,248 SF

      Horseshoe Bay Ground-Level Corner Unit

      Elegant 3-bedroom, 2-bathroom unit near Slick Rock Golf Course.
      1206 Hi Stirrup, Horseshoe Bay, TX 78657
      View Details
    • $690 /Mo
      1,060 SF

      Horseshoe Bay Office Space Available

      Rare office suites for lease in Horseshoe Bay, Texas.
      100 Bunny Run Ln, Horseshoe Bay, TX 78657
      View Details
    • $4,335 /Mo
      14,178 SF

      Horseshoe Bay Commercial Space

      Move-in ready commercial space in the heart of Horseshoe Bay.
      9000 Rnch Rd, Horseshoe Bay, TX 78657
      View Details
    • $3,000 /Mo
      40,075 SF

      Retail Space in Cottonwood Shores

      Retail space available in thriving Cottonwood Shores near Horseshoe Bay.
      4119 W Fm 2147 Cor, Cottonwood Shores, TX 78657
      View Details
    • $10 SF/Yr
      3,334 SF

      Horseshoe Bay Retail Space Available

      Prime Retail Space, 3334 sq ft, Texas
      4119 Fm 2147, Cottonwood Shores, TX 78657
      View Details
    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.
    Horseshoe Bay, TX 78657
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.