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.
33460596
33460595

25928 Haynie Flat Rd, Spicewood, TX 78669

MG
TX SL3505233
Yale Realty & Capital Advisors
Listed by Yale Realty & Capital Advisors
$4,950,000
1 day on market
Updated 1 day ago

Open Air Spicewood RV Resort

Details
APN 61856
Property Type Multifamily, Mobile Home Park (+1)
Sub Type RV Park
Units 140
Cap Rate 8.90%
Tenancy Multi
Class B
Acreage 16.200
Zoning Zone X
Investment Type Value Add
Ground Lease No

RV Park | 8.90% CAP | 140 Units

Marketing description

Open Air Spicewood represents a clean operational turnaround within a fully built RV Resort. The property contains 140 sites across 16.2 acres with municipal water and sewer, paved internal roads, and a complete amenity package. The property and location are established, the infrastructure required to support a productive operation exists today, and the turnaround thesis is execution-driven rather than capital-driven.

The opportunity is rooted as a well-positioned, fully built asset that has underperformed its potential due to operational and product-mix decisions, not due to structural weakness. Revenue declined from $547K in 2023 to $132K on a trailing twelve-month basis.

The path to value recovery does not require rebuilding the asset, rather rebuilding the business model. A more disciplined leasing strategy anchored in annual RV users, rather than transient demand, is the core lever. For a buyer with the right operating platform, this is an immediate opportunity to re-stabilize a functional asset in a supply-constrained market.

Investment highlights

Open Air Spicewood is a fully built, amenity-rich 3.5-star RV resort sitting in the Texas Hill Country roughly 35 minutes west of Austin and just north of Lake Travis. The site benefits from municipal utilities, paved internal roads, and a complete amenity package (pool, clubhouse, general store, pickleball, dog park, fishing pond, laundry, etc.).

The Opportunity: Operational Turnaround

Revenue declined from $547K in 2023 to ~$132K on a TTM basis driven by an over-reliance on transient demand and a slower-than-expected park model rollout. The fix is a business-model shift, not a capital event. A disciplined leasing strategy anchored in annual RV tenancy stabilizes income quickly with minimal capex, and the location is uniquely positioned to capture two converging demand tailwinds:

    • Workforce housing from large-scale development pushing west out of Austin
    • Long-term residential demand as the corridor transitions from a tourism market to a full-time living market

Underwriting Summary (per Yale pro forma)

    • Year 1 NOI: ~breakeven during repositioning
    • Year 3 NOI: $445K (9.5% cap rate on cost)
    • Year 5 NOI: $594K (12.6% cap rate on cost)
    • 5-Year Levered IRR: 20.6%

Listing Contacts

MG
TX SL3505233
Yale Realty & Capital Advisors
Listed by Yale Realty & Capital Advisors

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
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Mitch Gonzalez
License
SL3505233
Brokerage Phone
734-447-6952
*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