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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    Cheyenne Horseshoe Bay, TX 78657

    • Land
    • 3.50 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 0 Cheyenne

    Lot size
    3.50 lot acres
    Property type
    Land

    Description

    This exceptional 3.5-acre residential lot in Horseshoe Bay, Texas, presents a unique opportunity. Located at Cheyenne/Deep Shadows, zip code 78657, this property boasts a slightly sloping terrain ensuring excellent drainage. Zoned RES, it's ideally suited for subdivision into multiple lots, making it an attractive prospect for developers. Alternatively, its ample size allows for the creation of a substantial family compound, with space for amenities such as a swimming pool, tennis or pickleball court, and even a large garage. Existing infrastructure includes readily available water, sewer, and electric services along the lot line, simplifying development. The property borders a recently approved development, further enhancing its potential. The land's value is estimated at $187,770 - $187,850 per square foot. While some townhouse owners report a lake view from upper floors, this is not guaranteed for all parts of the property. Horseshoe Bay offers a desirable lifestyle with access to a full-service marina, fishing, water sports, community events, and a resort with amenities (membership required). This is a rare opportunity to acquire a substantial parcel in a highly sought-after location. The asking price for this 100% ownership opportunity is $289,000.

    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
    TX
    State
    Texas
    Longitude
    -98.354
    Latitude
    30.5348

    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
      164.00 Acres

      Horseshoe Bay, TX 78657

      Mixed-use properties • 164.00 Acres
      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

    • $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
    • $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
    • $31,000

      Land Near Lake

      Land available near the lake.
      1601 Twin Sisters, Horseshoe Bay, TX 78657
      View Details
    • $95,500

      Horseshoe Bay Land For Sale

      Land available in Horseshoe Bay, Texas.
      504 Maverick Cir, Horseshoe Bay, TX 78657
      View Details
    • $55,000

      Land for Sale

      Land available for purchase.
      301 Quartz Way, 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
    • $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.
    Cheyenne
    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.