AMERICAN DR TX 78645
| Owner | VACATION VILLAGES ASSOCIATION |
|---|---|
| Parcel ID | 0160880263 |
| Short ID | 159759 |
| Type | Real |
| Use Code | 37 Motel — Extended Stay |
| Valuation | Income |
| Improvement SF | 19,824 SF |
| Land SF | 84,332 SF |
| Acres | 1.936 |
| Year Built | 1983 |
| Legal | LOT 11-31 & TRT B LESS 0.310A (COMMON AREA) VILLAGE III AT HIGHLAND LAKE ESTATES PHS 2 REVISED THE (COMMERCIAL PERSONAL PROPERTY) |
| Neighborhood | 37NW3 |
| Land | $168,664 |
|---|---|
| Special Use Land Market | Not Available |
| Total Land | $168,664 |
| Improvement | $1,071,336 |
|---|---|
| Total Improvement | $1,071,336 |
| Market | $1,240,000 |
|---|---|
| Special Use Exclusion (−) | Not Available |
| Appraised | $1,240,000 |
| Value Limitation Adjustment (−) | — |
| Net Appraised (assessed) | $1,240,000 |
| Taxable Value | $1,240,000 |
|---|
Appreciation: Market value has risen +91.3% from $648,212 (2021) to $1,240,000 (2025), a CAGR of 17.6% over 4 years. This is strong appreciation — well above typical inflation. Most of this growth came in a single year (2025→2026), not a steady climb — worth checking what drove that reappraisal rather than assuming a smooth trend. Over the same span, the median Commercial parcel countywide rose +17.8%, so this parcel has outpaced the broader commercial market over the same period.
Tax Burden: The combined rate across 6 taxing entities is 2.1307% in 2025 (+0.0473% vs 2024 — rates increased ). At the current taxable value, estimated annual taxes are $26,421. Lago Vista ISD is the largest single contributor, at 47.7% of the total 2025 levy.
Asset Class: Commercial. No homestead exemptions apply — full market value is taxable. This is valued using the income approach, so changes in rent roll or occupancy move the appraisal more directly than they would for a cost-approach property.
Value Composition: Land carries 14% of market value ($168,664 land vs $1,071,336 improvements), about $2/SF of land. Most value sits in the improvements, so building condition, age (~43 yrs), and rent roll drive the underwriting.
Submarket Position: At $1,240,000, this parcel sits in the lower-middle (25th–50th percentile) of Commercial property in Travis County — county median $1,382,921 (P25 $632,506 / P75 $3,258,143, n=13,595). Commercial here is the broad TCAD category — every commercial 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 +25.5% Base-scenario CAGR (Based on 2021–2026 preliminary trend, projected forward from 2026), the model projects market value near $6,301,961 by 2031, with an estimated annual tax burden around $40,654. 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.
7 components · show ▾hide ▴
| Code | Description | SF | In Gross |
|---|---|---|---|
| 551 | PAVED AREA | 36,550 SF | ✗ |
| 1ST | 1st Floor | 19,824 SF | ✓ |
| 512C | DECK UNCOVRED COMM | 3,040 SF | ✗ |
| 612C | TERRACE UNCOVERD COMM | 1,296 SF | ✗ |
| 011C | PORCH OPEN 1ST COMM | 1,008 SF | ✗ |
| SO | Sketch Only | 216 SF | ✗ |
| 482 | LIGHT POLES | 36 SF | ✓ |
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 |
|---|---|---|---|---|---|---|---|---|---|
| ILV Lago Vista ISD | 1.2020% | 1.1846% | 1.0192% | 1.0169% | 1.0169% | +0.0000% | $12,609.56 | $12,609.56 | Paid |
| CLV City of Lago Vista | 0.6070% | 0.4283% | 0.4139% | 0.4231% | 0.4200% | -0.0031% | $5,208.00 | $5,208.00 | Paid |
| TCO Travis County | 0.3574% | 0.3182% | 0.3047% | 0.3444% | 0.3758% | +0.0314% | $4,660.48 | $4,660.48 | Paid |
| THD Travis Central Health | 0.1118% | 0.0987% | 0.1007% | 0.1080% | 0.1180% | +0.0101% | $1,463.49 | $1,463.49 | Paid |
| E01 Travis County ESD # 01 | 0.1000% | 0.1000% | 0.1000% | 0.1000% | 0.1000% | +0.0000% | $1,240.00 | $1,240.00 | Paid |
| E07 Travis County ESD # 07 | 0.1000% | 0.0784% | 0.0842% | 0.0910% | 0.1000% | +0.0090% | $1,239.59 | $1,239.59 | Paid |
| Combined Rate | 2.4782% | 2.2082% | 2.0226% | 2.0834% | 2.1307% | +0.0473% | $26,421.12 | $26,421.12 | Paid |
| Entity | Tax Rate | Amount Due | Share |
|---|---|---|---|
| ILV Lago Vista ISD | 1.0169% | $12,609.56 | 47.7% |
| CLV City of Lago Vista | 0.4200% | $5,208.00 | 19.7% |
| TCO Travis County | 0.3758% | $4,660.48 | 17.6% |
| THD Travis Central Health | 0.1180% | $1,463.49 | 5.5% |
| E01 Travis County ESD # 01 | 0.1000% | $1,240.00 | 4.7% |
| E07 Travis County ESD # 07 | 0.1000% | $1,239.59 | 4.7% |
| Total | 2.1307% | $26,421.12 | 100.0% |
| 2026 Preliminary Preliminary | 2025 Certified Certified | Change 2025→2026 | |
|---|---|---|---|
| Market Value | $2,021,140 | $1,240,000 | +63.0% |
| Assessed Value | $1,488,000 | $1,240,000 | +20.0% |
| Land Value | $168,664 | $168,664 | +0.0% |
| Improvement Value | $1,852,476 | $1,071,336 | +72.9% |
| Taxable Value | $1,488,000 | $1,240,000 | +20.0% |
| HS Cap Loss | -$533,140 | — | |
| Total Tax 2026 = estimate |
~$31,705
Estimated
|
~$26,421
Partial
|
|
| Year | Market Value | Land Value | Imprv Value | Value Limitation Adj (−) | Net Appraised (Assessed) | Taxable Value | Total Tax | Source |
|---|---|---|---|---|---|---|---|---|
| 2026 Pre | $2,021,140 | $168,664 | $1,852,476 | −$533,140 | $1,488,000 | $1,488,000 | Not yet — post-cert | Preliminary |
| 2025 | $1,240,000 | $168,664 | $1,071,336 | — | $1,240,000 | $1,240,000 | ~$26,421 | Partial |
| 2024 | $1,920,688 | $168,664 | $1,752,024 | −$480,688 | $1,440,000 | $1,440,000 | $25,001 | Verified |
| 2023 | $1,200,000 | $168,664 | $1,031,336 | — | $1,200,000 | $1,200,000 | $24,272 | Verified |
| 2022 | $600,003 | $168,664 | $431,339 | — | $600,003 | $600,003 | $13,249 | Verified |
| 2021 | $648,212 | $168,664 | $479,548 | — | $648,212 | $648,212 | $14,869 | Verified |
| Year | MktVal YoY | Assessed YoY | Asmt Ratio | Eff. Tax Rate | Coverage |
|---|---|---|---|---|---|
| 2026 | +63.0% | +20.0% | 73.6% | Not available | Partial |
| 2025 | -35.4% | -13.9% | ~100% | Not available | Partial |
| 2024 | +60.1% | +20.0% | 75.0% | No billing data | Verified |
| 2023 | +100.0% ! | +100.0% | ~100% | No billing data | Verified |
| 2022 | -7.4% | -7.4% | ~100% | No billing data | Verified |
| 2021 | base year | — | ~100% | No billing data | Verified |
| Cumulative market value growth (earliest valid year → 2025): +91.3% | |||||
| 12 Month | Hist. Avg | Forecast Avg | Peak | When | Trough | When | |
|---|---|---|---|---|---|---|---|
| Market Value Growth | +63.0% | +36.1% | +25.5% | +100.0% | 2023 | -35.4% | 2025 |
| Assessment Ratio | 73.6% | 91.4% | — | 100.0% | 2021 | 73.6% | 2026 |
| Effective Tax Rate (2025) | 2.1300% | 2.1300% | — | 2.1300% | 2025 | 2.1300% | 2025 |
|
Tax Amount
⚑ 2025 total is a derived or partial figure, not independently confirmed |
$26,421 | $20,762 | ~$37,047 | $26,421 | 2025 | $13,249 | 2022 |
Market value changed by 100% in 2023, flagged as unusually large. Verify against comparable sales before using this value in underwriting.
| Year | ~Mkt Value | ~Assessed | ~Rate | ~Ann. Tax | Value Δ |
|---|---|---|---|---|---|
| 2027 | ~$2,537,303 | ~$1,636,800 | ~2.0439% | ~$33,454 | +25.5% |
| 2028 | ~$3,185,284 | ~$1,800,480 | ~1.9570% | ~$35,236 | +57.6% |
| 2029 | ~$3,998,748 | ~$1,980,528 | ~1.8702% | ~$37,039 | +97.8% |
| 2030 | ~$5,019,955 | ~$2,178,581 | ~1.7833% | ~$38,850 | +148.4% |
| 2031 | ~$6,301,961 | ~$2,396,439 | ~1.6964% | ~$40,654 | +211.8% |
| 2027 | ~$2,496,880 | ~$1,636,800 | ~2.1307% | ~$34,876 | +23.5% |
| 2028 | ~$3,084,600 | ~$1,800,480 | ~2.1307% | ~$38,363 | +52.6% |
| 2029 | ~$3,810,659 | ~$1,980,528 | ~2.1307% | ~$42,200 | +88.5% |
| 2030 | ~$4,707,619 | ~$2,178,581 | ~2.1307% | ~$46,420 | +132.9% |
| 2031 | ~$5,815,708 | ~$2,396,439 | ~2.1307% | ~$51,062 | +187.7% |
| 2027 | ~$2,577,725 | ~$1,636,800 | ~2.0004% | ~$32,743 | +27.5% |
| 2028 | ~$3,287,584 | ~$1,800,480 | ~1.8702% | ~$33,672 | +62.7% |
| 2029 | ~$4,192,926 | ~$1,980,528 | ~1.7399% | ~$34,458 | +107.5% |
| 2030 | ~$5,347,581 | ~$2,178,581 | ~1.6096% | ~$35,066 | +164.6% |
| 2031 | ~$6,820,209 | ~$2,396,439 | ~1.4793% | ~$35,450 | +237.4% |
In 2025, this property's market value of $1,240,000 places it in the 25th–50th percentile for Commercial properties in Travis County (13595 comparable) — -10% below the county median of $1,382,921. Commercial here is the broad TCAD category — every commercial 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 | $1,240,000 | $632,506 | $1,382,921 | $3,258,143 | ↓ Below median | -0.8% |
| 2024 | $1,920,688 | $647,500 | $1,401,787 | $3,362,090 | ↑ Above median | +0.0% |
| 2023 | $1,200,000 | $651,680 | $1,383,015 | $3,277,245 | ↓ Below median | +9.7% |
| 2022 | $600,003 | $535,964 | $1,190,250 | $2,842,216 | ↓ Below median | +3.3% |
| 2021 | $648,212 | $538,645 | $1,173,514 | $2,782,974 | ↓ Below median | 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 | — |