Votre e-mail a été envoyé.
Medina River RV Park & Camping 605 Lakeshore Ln Immeuble residentiel 18 lots 412 995 € (22 944 €/Lot) Taux de capitalisation 9,37 % Bandera, TX 78003



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 9.37% Cap Rate with 18.25% Upside (no CapEx needed to achieve)
- Expansion-Ready Footprint: Immediately increase your inventory and NOI by developing additional pre-planned RV sites
- Built-in Diversification: A recession-resistant mix of short-term vacationers, cross-country travelers, and long-term residents
- Robust Infrastructure Floor: Dual water sources (municipal and private well) and fiber-optic connectivity
- Management Quick Wins: Massive upside available through minor operational shifts such as implementing online booking, allowing short-term guests, etc.
- Optimized for Remote Ownership: Meticulously designed for ease of maintenance and minimal on-site oversight
Résumé analytique
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
107 894 €
|
9,45 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
48 502 €
|
4,25 €
|
| Revenu brut effectif |
59 392 €
|
5,20 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
20 713 €
|
1,82 €
|
| Total des frais |
20 713 €
|
1,82 €
|
| Résultat net d’exploitation |
38 679 €
|
3,39 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 107 894 € |
| Annuel par m² | 9,45 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 48 502 € |
| Annuel par m² | 4,25 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 59 392 € |
| Annuel par m² | 5,20 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | 20 713 € |
| Annuel par m² | 1,82 € |
| Total des frais | |
|---|---|
| Annuel | 20 713 € |
| Annuel par m² | 1,82 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 38 679 € |
| Annuel par m² | 3,39 € |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Cheminée
- Espace d’entreposage
- Machine à laver/sèche-linge
- Accès internet à haut débit
- Baignoire/Douche
- Wi-Fi
- Cour
- Grill
- Pelouse
- Patio
- Atelier
Caractéristiques du site
- Accès 24 h/24
- Cour
- Terrain clôturé
- Laverie
- Aire de pique-nique
- Bord de l’eau
- Cabanon
- Grill
- Appartement d’invités
- Sentiers pédestres et cyclables
- Wi-Fi
- Espace d’entreposage
- Local à vélos
- Wi-Fi communautaire
- Compostage
- Lounge
- Salle multi-usages
- Station de lavage canin
- Salle d’étude
- Internet par fibre optique
À propos 605 LAKESHORE LN , BANDERA, TX 78003
The Medina River Retreat: High-Yield Investment Meets Hill Country Serenity Unlock a rare 9.37% cap rate at only 64% occupancy with a clear path to 18.25% pro-forma returns (no CapEx needed). Simple upside adjustments include: +Accept short-term guests (current operator doesn't allow short-term stays) +Enable online booking (reservations are currently handled by phone and in person meetings) +Increase average stay rates (current park rates are 28% below competition) 2.82-acres nestled in the prime Texas Hill Country corridor between San Antonio and Bandera, Medina River RV Park & Camping offers the perfect blend of rustic escape and modern convenience. This meticulously maintained property spans 16 full-hookup 20/30/50-amp RV sites, 2 tent sites (1 with 20-amp), and expansion potential for at least 15 more RV sites—all tucked away along the tranquil banks of the Medina River. The Infrastructure Advantage: Unlike many rural parks, this site is built for durability and ease of use. It is a "turnkey" dream designed for remote management: +Redundant Utilities: Dual water sources (City & Well) and fiber-optic internet. +Permitted Systems: 6 conventional septic systems and 6 metered electrical poles. +Premium Amenities: Extra-wide sites, mature privacy trees, on-site laundry, shower/restroom facilities, and exclusive riverfront access. Untapped "Value-Add" Potential: The property has been passively managed for years, leaving a massive "buy-and-build" opportunity on the table for the next owner: +Immediate Expansion: Space already available to add 6+ additional RV sites. +Revenue Optimization: Boost NOI instantly by implementing online bookings, market-rate adjustments, monetizing firewood, laundry, and Wi-Fi, and leasing the additional sites. +Diverse Income: A steady mix of cross-country travelers, weekend vacationers, and long-term residents ensures year-round occupancy.
Taxes foncières
| Numéro de parcelle | 138545 | Évaluation totale | 75 794 € (2025) |
| Évaluation du terrain | 42 260 € (2025) | Impôts annuels | 0 € (0,00 €/m²) |
| Évaluation des aménagements | 37 984 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Présenté par
Leverage Realty Consulting Group
Medina River RV Park & Camping | 605 Lakeshore Ln
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
