VAIL DIVIDE TX 78738
| Owner | FALCONHEAD WEST |
|---|---|
| Parcel ID | 0125800165 |
| Short ID | 770235 |
| Type | Real |
| Use Code | C1 Vacant Lot |
| Valuation | Cost |
| Improvement SF | — |
| Land SF | 898,595 SF |
| Acres | 20.629 |
| Year Built | — |
| Legal | LOT 275 BLK C FALCONHEAD WEST PHS 1 SEC 2 & PHS 2 (PARKLAND, GREENBELT, WATER QUALITY ESMT, DRAINAGE ESMT, STORM SEWER ESMT, WASTEWATER ESMT) (PARKLAND, GREENBELT, WATER QUALITY ESMT, DRAINAGE ESMT, S |
| Neighborhood | R5000 |
| Land | $6,125 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $6,125 |
| Improvement | — |
|---|---|
| Total Improvement | — |
| Market | $6,125 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $6,125 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $6,125 |
| Taxable Value | $6,125 |
|---|
Appreciation: Market value has risen +322.4% from $1,450 (2021) to $6,125 (2025), a CAGR of 43.4% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2021→2022), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. Over the same span, the median Land/Vacant parcel countywide rose +283.7%, so this parcel has outpaced the broader land/vacant market over the same period.
Tax Burden: The combined rate across 6 taxing entities is 1.7000% in 2025 (+0.0211% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $104. Lake Travis ISD is the largest single contributor, at 61.2% of the total 2025 levy.
Asset Class: Land / Vacant. This is valued using the cost approach, tied more to replacement cost and physical condition than to income performance.
Value Composition: Land carries 100% of market value ($6,125 land vs $0 improvements), about $0/SF of land. With value concentrated in the land, this reads as a land-dominated asset — the classic higher-and-best-use / redevelopment signal. Underwrite the dirt, not the building.
Submarket Position: At $6,125, this parcel sits in the bottom quartile (<25th percentile) of Land/Vacant property in Travis County — county median $84,423 (P25 $24,862 / P75 $362,804, n=35,611). Land/Vacant here is the broad TCAD category — every land/vacant property countywide, any size or use — not a use-code-specific peer group. See the Peer Set and the Where This Property Stands benchmark below, which narrows to this property's actual use code, for parcel-level comparables.
Forward Outlook: Holding the +33.4% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $25,873 by 2031, with an estimated annual tax burden around $383. Estimated Forward figures are model projections, not certified — see the 6-Year Projection section for the low/base/high bands.
No delinquent taxes on record.
Estimate only. The appraisal district sets value as of Jan 1 (not at sale price). A sale is strong evidence of market value and is typically reflected in the next Jan 1 valuation. Taxing units set rates annually. Modeled from government data — not a legal or tax opinion.
| Entity | 2021 Rate | 2022 Rate | 2023 Rate | 2024 Rate | 2025 Rate | YoY (2024→25) | Amt Due | Amt Paid | Balance |
|---|---|---|---|---|---|---|---|---|---|
| ILT Lake Travis ISD | 1.2301% | 1.2121% | 1.0741% | 1.0656% | 1.0397% | -0.0259% | $63.68 | $63.68 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $23.02 | $23.02 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $7.23 | $7.23 | Paid |
| E06 Travis County ESD # 06 | 0.1000% | 0.0867% | 0.0831% | 0.0876% | 0.0904% | +0.0028% | $5.54 | $5.54 | Paid |
| W17 WCID # 17 | 0.0568% | 0.0543% | 0.0533% | 0.0533% | 0.0560% | +0.0027% | $3.43 | $3.43 | Paid |
| VBC City of Bee Cave | 0.0200% | 0.0200% | 0.0200% | 0.0200% | 0.0200% | +0.0000% | $1.23 | $1.23 | Paid |
| Combined Rate | 1.8761% | 1.7900% | 1.6358% | 1.6789% | 1.7000% | +0.0211% | $104.13 | $104.13 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILT Lake Travis ISD | 1.0397% | $63.68 | 61.2% |
| TCO Travis County | 0.3758% | $23.02 | 22.1% |
| THD Travis Central Health | 0.1180% | $7.23 | 6.9% |
| E06 Travis County ESD # 06 | 0.0904% | $5.54 | 5.3% |
| W17 WCID # 17 | 0.0560% | $3.43 | 3.3% |
| VBC City of Bee Cave | 0.0200% | $1.23 | 1.2% |
| Total | 1.7000% | $104.13 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $6,125 | $6,125 | +0.0% |
| Assessed Value | $6,125 | $6,125 | +0.0% |
| Land Value | $6,125 | $6,125 | +0.0% |
| Improvement Value | — | — | — |
| Taxable Value | $6,125 | $6,125 | +0.0% |
| Total Tax 2026 = estimate |
~$104
Estimated
|
~$104
Partial
|
ⓘ |
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $6,125 | $6,125 | — | — | $6,125 | $6,125 | Not yet — post-cert | Preliminary |
| 2025 | $6,125 | $6,125 | — | — | $6,125 | $6,125 | ~$104 | Partial |
| 2024 | $6,125 | $6,125 | — | — | $6,125 | $6,125 | $103 | Verified |
| 2023 | $7,000 | $7,000 | — | — | $7,000 | $7,000 | $115 | Verified |
| 2022 | $7,000 | $7,000 | — | — | $7,000 | $7,000 | $125 | Verified |
| 2021 | $1,450 | $1,450 | — | — | $1,450 | $1,450 | $27 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +0.0% | +0.0% | ~100% | Not available | Partial |
| 2025 | +0.0% | +0.0% | ~100% | Not available | Partial |
| 2024 | -12.5% | -12.5% | ~100% | No billing data | Verified |
| 2023 | +0.0% | +0.0% | ~100% | No billing data | Verified |
| 2022 | +382.8% ! | +382.8% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +322.4% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +0.0% | +74.1% | +33.4% | +382.8% | 2022 | -12.5% | 2024 |
| Assessment Ratio | 100.0% | 100.0% | — | 100.0% | 2021 | 100.0% | 2021 |
| Effective Tax Rate (2025) | 1.7000% | 1.7000% | — | 1.7000% | 2025 | 1.7000% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$104 | $95 | ~$244 | $125 | 2022 | $27 | 2021 |
Market value changed by 383% in 2022, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$8,171 | ~$8,171 | ~1.6559% | ~$135 | +33.4% |
| 2028 | ~$10,899 | ~$10,899 | ~1.6119% | ~$176 | +77.9% |
| 2029 | ~$14,539 | ~$14,539 | ~1.5679% | ~$228 | +137.4% |
| 2030 | ~$19,395 | ~$19,395 | ~1.5239% | ~$296 | +216.7% |
| 2031 | ~$25,873 | ~$25,873 | ~1.4798% | ~$383 | +322.4% |
| 2027 | ~$8,048 | ~$8,048 | ~1.7000% | ~$137 | +31.4% |
| 2028 | ~$10,575 | ~$10,575 | ~1.7000% | ~$180 | +72.7% |
| 2029 | ~$13,895 | ~$13,895 | ~1.7000% | ~$236 | +126.9% |
| 2030 | ~$18,258 | ~$18,258 | ~1.7000% | ~$310 | +198.1% |
| 2031 | ~$23,991 | ~$23,991 | ~1.7000% | ~$408 | +291.7% |
| 2027 | ~$8,293 | ~$8,293 | ~1.6339% | ~$136 | +35.4% |
| 2028 | ~$11,229 | ~$11,229 | ~1.5679% | ~$176 | +83.3% |
| 2029 | ~$15,203 | ~$15,203 | ~1.5018% | ~$228 | +148.2% |
| 2030 | ~$20,585 | ~$20,585 | ~1.4358% | ~$296 | +236.1% |
| 2031 | ~$27,871 | ~$27,871 | ~1.3698% | ~$382 | +355.0% |
In 2025, this property's market value of $6,125 places it in the bottom 25% for Land/Vacant properties in Travis County (35611 comparable) — -93% below the county median of $84,423. Land/Vacant here is the broad TCAD category — every land/vacant property countywide, any size or use — not a use-code-specific peer group. Use the Use Code filter above to narrow to this property's actual type.
| Year | This Property | Bottom 25% | Median | Top 25% | Position | Group YoY |
|---|---|---|---|---|---|---|
| 2025 | $6,125 | $24,862 | $84,423 | $362,804 | ↓ Bottom 25% | +2.1% |
| 2024 | $6,125 | $23,000 | $66,000 | $328,966 | ↓ Bottom 25% | +0.0% |
| 2023 | $7,000 | $24,692 | $71,500 | $270,000 | ↓ Bottom 25% | +0.0% |
| 2022 | $7,000 | $15,000 | $55,000 | $180,000 | ↓ Bottom 25% | +100.0% |
| 2021 | $1,450 | $8,000 | $22,000 | $81,900 | ↓ Bottom 25% | base yr |
| Source | What it provides | Coverage for this parcel | Confidence |
|---|---|---|---|
| TCAD Certified Appraisal Roll ↗ | Market, assessed, and taxable value; land/improvement split; exemptions | 2025 | Certified |
| Texas Comptroller Annual Jurisdiction Roll (AJR) | Prior-year market and taxable value | 2021–2024 | Verified |
| TCAD Preliminary Export ↗ | First-look 2026 appraisal value, subject to change at certification | 2026 (exported June 9, 2026; certifies July 25, 2026) | Preliminary |
| Travis County Rates History ↗ | Adopted tax rate for each of this parcel's taxing entities | 1990–2025 | Verified |
| TaxCurOpenData | Current-year (2025) tax billing, by taxing entity | 2025 | Partial |
| PIR bulk billing export | Prior-year tax billing, Travis County Tax Office | 2021, 2022, 2023, 2024 | Verified |
| Satellite imagery (Esri World Imagery) | Aerial view of the parcel | Located by geocoding this parcel's address — may not resolve for every address | — |