3900 Bandera HWY Kerrville

Posted by George Alexander on Saturday, August 31st, 2019 at 3:25pm.

REDUCED $500K | Triple T Resort & Conference Center | Kerrville, TX
9.91% CAP | $595K Net Operating Income | $5,999,999

Hybrid  income producing property with annual leased assets PLUS RV sites and 3 owner financed mobile home notes.
9.91% Cap. $594,506 Net Operating Income (NOI). $217,590 Net Cash Flow (NOI - Annual Debt Service).
15.22% 1st year cash-on-cash. 1.71 Debt Service Coverage Ratio (Minimum 1.25 normally required by lenders).
All annual lease units 100% occupied: 30 cabins, 8 suites, 4 efficiencies, 6 mobile home lots.
56 RV slots equally divided between long-term and short-term rentals.
Maintenance person at 25 hours per week for 1 RV slot and electric.
Excellent reputation. No Flood Zone. 100-foot elevation range. 
Low crime rate. Great demographics.
10 MI to I-10 Kerrville. 15 MI to I-10 Comfort. Under 30 MIN to Fredericksburg, Boerne, Bandera.

Link to adjacent 16 acres and new 6,081 SF home for sale

Details Website     MLS Compliant Video Website     SWPRE Blog     YouTube


PDF Downloads

Financial Pack     Aerials Pack     Pictures Pack     Graphics Pack     Community DNA     Soil Report     Flood Zone Map    Commercial Property Condition Statement


Proforma Financials


Site Plan & Improvements






Property Maps & Survey


Kerr Central Appraisal District Data 

3900 & 3914 Bandera HWY Graphics Pack FINAL.014.Kerr CAD Plat Map


Address: 3900 & 3914 Bandera HWY, Kerrville, TX 78028


Property #1:
Property ID: 13596
Geographic ID: 0111-0061-001201. Property type: Real
Legal Description: ABS A0111 CROOK, SUR 61,ACRES 8.08,TITLE # 01259276,SN1 CW2000729TXA;HUD# TEX0527328

Property #2:
Property ID: 13620
Geographic ID: 0111-0061-003201. Property type: Real
Legal Description: ABS A0111 CROOK, SUR 61,ACRES 9.24

Property #3:
Property ID: 72002
Geographic ID: P72002. Property type: Personal.
Legal Description: PERSONAL PROPERTY


17.32 acres | 754,459.2 SF |  70,091.55 m2 |  7.009 hectares*
*SF, m2 & hectares estimates by SWPRE 

Property Taxes:

Paid 2018
: $14,164.24
Tax Rate: 1.62523
Exemptions: None


Community DNA 


Radii & Drive Time Maps


Google Driving Maps



9.7 MI from Kerrville at I-10 E and TX 16-Fredericksburg RD

1. Travel SW on Fredericksburg RD 0.1 MI
2. Turn left (south) on TX-534 Loop 4.3 MI
3. Turn left (southeast) on TX-173-Bandera HWY 5.2 MI
4. Property on your right

Google Map link


3% Buyer Broker Commission

Only requirements for payment of 3% buyer broker commissions: Texas Broker License and submit contract that escrows, closes and funds.


Please provide a valid email address.

Leave a Comment

Format example: you@domain.com
Format example: yourwebsitename.com