Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3403 Farm To Market Rd Wimberley, TX 78676
    Back to Search
    Property profile & analytics

    3403 Farm To Market Rd, Wimberley, TX 78676

    View on Map
    • Mixed-use properties
    • 4,880 SF
    • 2.45 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Mixed-use properties

    Property Details for 3403 Farm To Market Rd

    Year built
    2016
    Lot size
    2.45 lot acres
    Property type
    Mixed-use properties
    Property subtype
    Residential income homes

    Description

    This exceptional investment opportunity presents a portfolio of five Class A short-term rental units in the desirable Wimberley, Texas market. Built in 2016 and renovated in 2022, this turnkey operation sits on 2.45 acres and boasts a total of 4,880 square feet. The property features five individual buildings, each designed for optimal guest comfort and experience. The portfolio has a proven track record of high occupancy rates and strong revenue generation, evidenced by a pro-forma NOI of $201,623 and a 7.41% pro-forma cap rate. The asking price is $2,720,000. This established business benefits from existing booking platforms, a dedicated housekeeping staff, and a robust marketing strategy, minimizing management overhead and maximizing passive income potential. Located in Hays County, at 3403 Farm to Market Rd 2325, Wimberley, TX 78676, this property enjoys a prime location near popular attractions, dining, and outdoor activities, ensuring consistent demand. The property's exceptional reputation and strong online presence contribute to high guest satisfaction and repeat bookings. This is a rare opportunity to acquire a thriving, low-maintenance investment with significant growth potential in a highly sought-after Texas Hill Country destination. All information is for informational purposes only and should not be the sole basis for investment decisions. Independent due diligence is recommended.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Wimberley
    County
    Hays
    State
    Texas
    Longitude
    -98.1419
    Latitude
    30.0173

    Comparable in this City

    • Value Estimation by Request
      6,000 SF

      5460 Fm 2325

      Multifamily properties
      5460 Fm 2325, Wimberley, TX 78676
      View Details
    • Value Estimation by Request
      336 SF

      10600 Rnch Rd 12

      HOTEL/MOTEL
      10600 Rnch Rd 12, Wimberley, TX 78676-5243
      View Details
    • Value Estimation by Request
      1,496 SF

      17901 Rnch Rd 12

      MOBILE HOME PARK, TRAILER PARK
      17901 Rnch Rd 12, Wimberley, TX 78676-6011
      View Details
    • Value Estimation by Request
      938 SF

      301 Twin Mtn Rd

      MOBILE HOME PARK, TRAILER PARK
      301 Twin Mtn Rd, Wimberley, TX 78676-5089
      View Details
    • Value Estimation by Request
      1,500 SF

      550 Wayside Dr

      MOBILE HOME PARK, TRAILER PARK
      550 Wayside Dr, Wimberley, TX 78676-5152
      View Details
    • Value Estimation by Request
      336 SF

      301 Twin Mtn Rd

      MOBILE HOME PARK, TRAILER PARK
      301 Twin Mtn Rd, Wimberley, TX 78676-5089
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      8,808 SF

      Wimberley Mixed-Use Investment Opportunity

      Two buildings totaling 8,808 SF on 2.32 acres.
      600 Fm 3237, Wimberley, TX 78676
      View Details
    • $3,200,000

      Texas Hill Country Estate

      Meticulously crafted estate with cottages and event center.
      3607 Lone Man Mountain Rd, Wimberley, TX 78676
      View Details
    • Contact for pricing
      5,000 SF

      Wimberley Retreat: Income Potential

      Established short-term rental retreat on 10 unrestricted acres near Wimberley.
      5460 Fm 2325, Wimberley, TX 78676
      View Details
    • $1,250,000
      6.94 Acres

      Diverse Commercial Property in Wimberley

      Commercial property with frontage on Ranch Road 12 in Wimberley.
      16933 Rr, Wimberley, TX 78676
      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.
    3403 Farm To Market Rd
    Wimberley, TX 78676
    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
    3403 Farm To Market Rd, Wimberley, TX, 78676
    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!