www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
33225935
33224378

3403 FM 2325, Wimberley, TX 78676

EA
TX 651873
E RAE Realty
Listed by E RAE Realty
$1,995,000
13 days on market
Updated 13 days ago

Hill Country Hospitality Retreat with Expansion Potential

Details
Property Type Hospitality
Sub Type Hotel
Square Footage 4,776
Units 5
Cap Rate 6.70%
NOI $133,603
Occupancy 39.7%
Tenancy Vacant
Price per SqFt $418
Broker Co-Op True
Class A
Year Built 2022
Buildings 5
Stories 2
Acreage 2.450
Zoning Unrestricted
Investment Type Value Add

Hospitality | 5 Keys | $399,000/key

Marketing description

The Lazy Lavender is a rare, design-forward hospitality compound: five individually-themed cottages on 2.45 unrestricted acres, five minutes from Wimberley Square and forty-five from downtown Austin. Since 2022 it has operated as a single, professionally-managed boutique retreat, generating between $269K and $318K in annual gross revenue and a 2025 net operating income of $133,603.

The investment case is unusually clean. The asset is fully built, fully furnished, and fully operating — with new roofs, commercial-grade septic, and an independent water system already in place. Yet occupancy has drifted from 58.7% in 2022 to 39.7% in 2025, leaving the in-place numbers well below the property's demonstrated ceiling.

That gap is the opportunity. A new owner inherits stabilized cash flow on day one and a stack of capital-light growth levers — private hot tubs, a resort pool, a sixth rentable unit, and the room to add more cabins on the unrestricted acreage, replicating the property's own proven cottage designs.

Investment highlights

  • Buy stabilized cash flow at a 6.7% in-place cap; underwrite a path to a ~10.8% stabilized yield on cost
  • Occupancy normalization alone, before any capex, represents meaningful recoverable revenue
  • Every growth initiative layers on top of an already-profitable base
  • A 19-point occupancy decline from 2022 cost roughly $50K in gross revenue. Recovering even half of that, through pricing and amenity-driven demand, flows almost entirely to NOI
  • The systems that typically derail boutique-hospitality deals — water, septic, and roofs — are new, oversized, and ready to support expansion
  • Because septic and water are already engineered for more than five units, the growth initiatives in this memorandum are build-on-top additions — not infrastructure overhauls
  • The property captures the high-value group and special-occasion segment: a single address that can host a wedding party, a corporate offsite, or a multi-family reunion without sending guests to separate hotels
  • Demand for unique, design-led stays and group-buyout properties continues to outpace conventional lodging. The Lazy Lavender is purpose-built for exactly that guest
  • Five price points across one address means demand is captured from solo travelers to 20-person buyouts. No single unit carries the property; the compound can be sold whole or by the night

Listing Contacts

EA
TX 651873
E RAE Realty
Listed by E RAE Realty

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$133,603.00
$11,133.58/mo

Valuation Metrics

0
DSCR
6.7%
Cap Rate
6.7%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Erika Rae Albert
License
651873
Brokerage
E-Rae Realty
Title
Broker of Record
Name
Erika Albert
License
651873
Brokerage
E RAE Realty
Brokerage Phone
5127797597
Title
Broker
Brokerage Address
108 Wild Basin Road South
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591