Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3917 Fm 2147 Cottonwood Shores, TX 78657
    Property profile & analytics

    3917 Fm 2147 Cottonwood Shores, TX 78657

    View on Map
    • Commercial real estate
    • 4,800 SF
    • 0.23 lot acres
    Off-Market
    Last Sale May 12, 2021
    Property ID
    US82-8372359
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 3917 Fm 2147

    Year built
    1980
    Lot size
    0.23 lot acres
    Property size
    4,800 SF
    Property type
    Commercial real estate
    APN
    37684
    APU
    37684

    Description

    This exceptional self-storage facility in Cottonwood Shores, TX, presents a compelling investment opportunity. Located at 3917 FM 2147 W, this single-story, 14,497 square foot facility underwent a complete renovation in 2021. The property boasts 52 units, currently operating at 89% occupancy (as of June 26, 2024), generating a strong pro-forma NOI of $78,000 and a pro-forma cap rate of 7.80%. The asking price is $999,999, translating to $68.98 per square foot and $19,230.75 per unit. Situated on a 0.35-acre lot, the property benefits from high visibility and accessibility due to its location off FM 2147. The area is experiencing significant population growth, with ongoing residential and mixed-use developments, limiting future competition as Cottonwood Shores restricts new storage facilities. Further enhancing the investment potential is a billboard lease generating additional income. The property's location between Horseshoe Bay and Marble Falls offers convenient access to amenities and a thriving community. The high occupancy rate, exceeding 91% over the past three years despite consistent rent increases, and the high percentage of tenants on auto-pay (70%) demonstrate the property's strong operational performance and stable cash flow. The proximity to the city police headquarters ensures a safe and secure environment. This is a truly passive investment opportunity with significant upside potential in a high-demand market. The gross lease structure simplifies management, making this an ideal addition to any portfolio.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Cottonwood Shores
    County
    Burnet
    State
    Texas
    Longitude
    -98.3223
    Latitude
    30.5494

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $2,097
    $58,650
    $60,270
    $118,920
    -
    $58,650
    $60,270
    $118,920

    Comparable in this City

    • Value Estimation by Request
      5.95 Acres

      192 La Serena Loop

      COMMERCIAL (GENERAL) • 5.95 Acres
      192 La Serena Loop, Horseshoe Bay, TX 78657-2276
      View Details
    • Value Estimation by Request
      3.55 Acres

      La Serena Loop

      COMMERCIAL (GENERAL) • 3.55 Acres
      La Serena Loop, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      2.96 Acres

      Megan Ln

      COMMERCIAL (GENERAL) • 2.96 Acres
      Megan Ln, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      0.39 Acres

      Mtn Dr

      COMMERCIAL (GENERAL) • 0.39 Acres
      Mtn Dr, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request

      509 Short Circuit

      COMMERCIAL (GENERAL)
      509 Short Circuit, Horseshoe Bay, TX 78657-2051
      View Details
    • Value Estimation by Request
      12.07 Acres

      Smt Rock Blvd

      COMMERCIAL (GENERAL) • 12.07 Acres
      Smt Rock Blvd, Horseshoe Bay, TX 78657
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.25 Acres

      Residential Lot in Horseshoe Bay

      Homesite in Texas Hill Country resort community.
      K12034 Stampede St, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      0.28 Acres

      Horseshoe Bay Land Opportunity

      Affordable lot in Horseshoe Bay, minimum 1200 sq ft build.
      1306 Needles Eye, Horseshoe Bay, TX 78657
      View Details
    • $198,500
      0.70 Acres

      Horseshoe Bay Golf Course Land

      Large lot on Ram Rock Golf Course with Hill Country views.
      Moonstone, Horseshoe Bay, TX 78657
      View Details
    • $66,000
      0.26 Acres

      Horseshoe Bay Land Opportunity

      Beautiful lot near golf course in Horseshoe Bay, Texas.
      618 Broken Hl Dr, Horseshoe Bay, TX 78657
      View Details
    • $33,500
      0.39 Acres

      Horseshoe Bay Building Site

      Excellent building site near Horseshoe Bay Resort amenities.
      22031 Long Shot, Horseshoe Bay, TX 78657
      View Details
    • $95,000
      0.75 Acres

      Horseshoe Bay Land Opportunity

      Two adjoining lots with panoramic views of Lake LBJ.
      1001&1007 Air Park, Horseshoe Bay, TX 78657
      View Details

    Similar Nearby for Lease

    • $3,000 /Mo

      Retail Space in Cottonwood Shores

      Retail space available in Cottonwood Shores, near Horseshoe Bay.
      4119 W Fm 2147, Cottonwood Shores, TX 78657
      View Details
    • $1,512 /Mo
      71,438 SF

      Horseshoe Bay Office Space

      Executive office space or entire suite available for lease.
      9712 Fm 2147, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing

      Retail Space in Cottonwood Shores

      Retail space available in Cottonwood Shores, Texas.
      4119 Fm 2147, Cottonwood Shores, 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
    • $750 /Mo
      600 SF

      Cottonwood Shores Office Space Available

      High-visibility office space in Cottonwood Shores, utilities included.
      4209 Fm 2147, Cottonwood Shores, TX 78657
      View Details
    • $3,000 /Mo
      40,075 SF

      Retail Space in Cottonwood Shores

      Retail space available in thriving Cottonwood Shores, Texas.
      4119 W Fm 2147 Cor, 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.
    3917 Fm 2147
    Cottonwood Shores, 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

    Thank You for Inquiry
    3917 Fm 2147, Cottonwood Shores, TX, 78657
    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!