Thanks! Adam will reach out within 1 business day.
NMLS#: 2526130 (Company) · 513013 (Adam Styer)
Fredericksburg is one of the most data-rich short-term rental markets in Texas — and one of the trickiest to underwrite. Summer revenue is excellent, winter is thin, and shoulder-season DSCR misses are the most common reason a deal falls out before close. This page is how I underwrite Hill Country STRs for investors who already know what AirDNA is.
The Fredericksburg STR Market by the Numbers
Before we talk loan structure, here's the market you're financing into. These figures are pulled from AirDNA, Rabbu, and Airbtics 2025 data — the same sources your DSCR underwriter will look at.
- Active STR listings: ~1,928 across the Fredericksburg market — one of the highest densities of any Texas Hill Country town.
- Average daily rate (ADR): ~$341 across 2025. Peak summer and Oktoberfest weekends push well above that; January/February soften it.
- Average annual revenue per active listing: ~$67,944.
- Annual occupancy: ~47 percent, with summer (June–August) at roughly 56 percent and winter dropping to around 34 percent.
- Demand calendar: Wine Road 290 traffic, ~60+ wineries, weddings, peach season, hunting season, Oktoberfest, Christmas markets. Four seasons of bookable demand — unusual for a Texas STR market.
The takeaway: a typical Fredericksburg STR generates real revenue, but the seasonality means a property that pencils on a 12-month forecast can still miss DSCR if you only feed underwriting January and February.
How DSCR Loans Work for Hill Country STRs
DSCR (Debt Service Coverage Ratio) loans qualify based on the property's income, not yours. The math is simple:
DSCR = Gross Monthly Rent ÷ Monthly PITIA
PITIA = Principal + Interest + Taxes + Insurance + HOA
For a long-term rental that's a clean calculation — you've got a signed lease or a Form 1007 market rent appraisal. For a Fredericksburg STR, the income side gets more interesting. Lenders will use one of three documents:
1. AirDNA or Rabbu STR Income Report
The standard for unrented or newly-purchased properties. The lender pulls (or you provide) a property-specific revenue projection from AirDNA or Rabbu. They'll typically use 90–100 percent of the projected annual revenue divided by 12 as the qualifying monthly rent. Some lenders haircut to 75 percent for conservatism.
2. Twelve-Month Trailing Airbnb / VRBO Statements
If the property has been rented for 12+ months, actual booking data wins. The lender averages trailing revenue and uses that as monthly rent. This is usually the friendliest path for a stabilized Fredericksburg property — the summer months pull the average up.
3. The 1007 Long-Term Market Rent (Fallback)
Some DSCR lenders won't touch STR projections at all. They'll only count what the property would rent for as a long-term lease — pulled from comparable LTR comps via Form 1007. For most Fredericksburg STRs this number is dramatically lower than the STR forecast, and the deal falls apart. Avoid these lenders. There are 15+ wholesale DSCR investors that do underwrite STR income — I match your scenario to one of those.
The key strategic call: projected vs. actual income, and 12-month forecast vs. trailing rent. On a property that just listed and has only summer bookings on the books, the 12-month AirDNA forecast usually serves you better than trailing Airbnb because it smooths in the seasonality your booking history hasn't lived through yet.
Programs That Fit Fredericksburg Properties
Not every DSCR program is built the same. Here are the three I use most often on Hill Country deals.
Standard DSCR — Best Pricing, Needs 1.0+
Conventional DSCR underwriting. Lender calculates the ratio using AirDNA or trailing rent vs. PITIA. Needs DSCR of 1.0 or higher (1.25+ for best rates). Typical structure: 25 percent down, 680+ FICO, 6 months reserves. Works great on lower-priced cottages or county acreage where the math comfortably clears 1.0.
No-Ratio DSCR — The Shoulder-Season Workhorse
This is the program that saves most Fredericksburg deals. No-Ratio (sometimes called “DSCR < 1.0” or just “No-Ratio”) skips the DSCR calculation entirely. The lender confirms the property is a viable STR and prices the loan off LTV, FICO, and reserves alone. Typical terms: 30 percent down, 700+ FICO, 9–12 months reserves, roughly 0.50–0.75 percent rate add over standard DSCR. Use this when your $1.1M property pencils to 0.88 DSCR and you don't want to come up with another $80K to push the ratio.
Bank Statement + Asset Combo
If the property is borderline AND you have strong personal income or a meaningful liquid portfolio, a bank statement loan or asset depletion structure on a second-home occupancy code can sometimes price better than DSCR. Worth running on the $1.5M+ Hill Country deals. More on non-QM programs →
Property Considerations Specific to Fredericksburg
Wine Country Premium and the $1M+ Crossover
The Fredericksburg STR price ceiling has moved fast. Walkable Main Street cottages are routinely $700K–$1.2M. Countryside acreage homes near Wine Road 290 and the western wineries push $1.1M–$2.5M. Once you cross $1.089M (the 2026 conforming jumbo line for a 1-unit), you're in DSCR jumbo territory — separate investor pool, sometimes wider rate spread. I run conforming and jumbo DSCR side-by-side at lock to make sure we're not leaving 0.25 percent on the table.
Gillespie County and City of Fredericksburg STR Permits
Inside city limits, the City of Fredericksburg requires an STR permit in one of three categories: Accessory (host-occupied), B&B, or Unoccupied (the typical investor STR). Categories tied to homestead occupancy are not available to investors. Outside city limits in unincorporated Gillespie County, regulation is materially lighter — most lenders are satisfied with an attestation and won't make permitting a closing condition. Either way, get your permit posture clear before lock. I've seen deals delayed two weeks because the city permit was conditional on a final inspection that hadn't been scheduled.
Water, Septic, and Rural Infrastructure
County properties often run on private well and septic. High-occupancy STR use stresses both. Expect lenders to request a well flow test and septic inspection on rural Hill Country deals — particularly anything 5+ acres or with multiple structures (main house + casita, common in this market).
Agriculture Exemption Properties
Buying a Hill Country property with an active ag exemption? Switching the use to STR can trigger rollback taxes (up to 5 years of recaptured property tax difference). Underwriting will flag it. Run the math before you offer — sometimes keeping a portion of the parcel in ag use preserves the exemption and changes nothing operationally.
Insurance and Wildfire
Hill Country wildfire and lightning loss patterns matter. Insurance premiums on a $1.2M STR with detached outbuildings can easily run $4K–$7K per year. That's a real PITIA line — model it from a real binder, not a guess.
Common Fredericksburg DSCR Scenarios
These are realistic deal shapes from the current market — rough numbers, real underwriting logic. Your actual rates and ratios will vary.
Scenario 1: Main Street Cottage, Standard DSCR
The deal: $785K renovated 2BR cottage two blocks off Main Street. 25 percent down ($196K), $589K loan. AirDNA report shows projected annual revenue of $78K (above market average given the location).
- Monthly PITIA: ~$4,650 (P&I + ~$1,200 taxes + ~$420 insurance)
- Qualifying monthly rent (AirDNA $78K ÷ 12): $6,500
- DSCR: ~1.40 — clean approval, best-tier pricing
Result: Standard DSCR, no haircut needed. The Main Street premium does the work.
Scenario 2: Wine Road 290 Acreage Home, No-Ratio Save
The deal: $1.2M 4BR home on 5 acres, ten minutes from the Becker / William Chris cluster. ADR projects to $385 (above market), AirDNA forecasts $72K annual revenue, but reserves and the buyer's preference is 25 percent down.
- Monthly PITIA at 25 percent down: ~$5,800
- Qualifying monthly rent ($72K ÷ 12): $6,000
- Standard DSCR: 1.03 — clears, but only barely. One winter and the borrower is anxious.
- No-Ratio alternative: 30 percent down ($360K vs. $300K), DSCR not calculated, ~0.625 percent rate add. PITIA drops to ~$5,150 because of lower loan balance, even with the rate add.
Result: Run both. On this deal, standard DSCR usually wins on monthly cash-flow, but if the buyer's reserves are tight or AirDNA softens between contract and close, No-Ratio is the bulletproof structure.
Scenario 3: Gillespie County Casita Combo, $1M+ Jumbo DSCR
The deal: $1.45M main house + detached casita on 12 acres in unincorporated Gillespie County. Two-stream STR income — main house and casita listed separately. Combined AirDNA projection: $115K annual revenue.
- Loan amount: $1,087,500 at 25 percent down — just over the conforming line, jumbo DSCR pricing
- Monthly PITIA: ~$8,900 (higher property tax, two insurance binders, no HOA)
- Qualifying monthly rent ($115K ÷ 12): $9,583
- DSCR: ~1.08 — passes
Result: Jumbo DSCR with a niche investor that allows multi-stream STR income. Reserves at 12 months PITIA. Septic and well inspections at appraisal.
Fredericksburg DSCR Loan FAQ
Yes. Most DSCR lenders will accept an AirDNA or Rabbu STR Income Report — even if the property has never been rented. They use the report's projected revenue (sometimes haircut to 75–90 percent) divided by 12 as monthly rent for the DSCR calculation. If the property has 12 months of actual Airbnb history, that history wins.
Roughly 1,928 active STR listings, ADR around $341, average annual revenue near $67,944 per listing, and annual occupancy around 47 percent (summer ~56 percent, winter ~34 percent). AirDNA / Rabbu / Airbtics 2025 figures — they move quarter to quarter.
Inside city limits, yes — most lenders want the permit (Accessory, B&B, or Unoccupied category) in place at closing or a clear path to it. Outside city limits in unincorporated Gillespie County, regulation is lighter and lenders are usually fine with an attestation. I confirm permit posture before we lock.
Three options: (1) shift to a No-Ratio DSCR program — DSCR not calculated, ~30 percent down and 0.50–0.75 percent rate add; (2) bring more down to push the ratio above 1.0; (3) underwrite off the annualized 12-month AirDNA forecast instead of trailing winter rent so summer carries off-season. I usually run all three and let you pick.
Yes. DSCR is one of the few mortgage products that allows title in an LLC. You'll personally guarantee, but the asset and deed live in the entity. Texas series LLCs work well for investors building a Hill Country STR portfolio.
DSCR lenders work off an annualized 12-month figure — either an AirDNA / Rabbu STR Income Report or 12 months of actual booking data. They don't underwrite the worst month or the best month. Summer offsets January and February inside the same number.
Pure residential STRs that happen to host wedding-party stays — fine, normal DSCR. Properties with on-site event commercial use (ceremony space, large reception venue, parking infrastructure) cross into commercial real estate and don't fit residential DSCR. Those need a portfolio or SBA path. If you're not sure which side of the line your property is on, send me the listing and I'll tell you.
Texas property tax is roughly 1.6–2.2 percent of assessed value with no homestead exemption on investment property. On a $1.2M Fredericksburg STR, that's roughly $20K–$26K per year — a meaningful PITIA component. Lenders escrow it. The first appraisal can produce tax shock if the prior owner had an exemption. I price your DSCR using the un-exempted rate up front.
Yes — and county properties are some of the strongest cash-flow plays in the area. Watch for ag exemption rollback if you change use, and water/septic adequacy for high-occupancy STR use. Lenders sometimes ask for well flow and septic inspections on rural Hill Country properties.
No — the DSCR loan finances real property only. Most fully-furnished Fredericksburg STR sales handle furniture via a separate personal property addendum, allocated outside of the financed price. Plan for FF&E to be cash at closing or rolled into a separate working capital line.
Related Programs and Markets
- DSCR Loans Texas — statewide overview, no-state-income-tax math
- DSCR Loans Dripping Springs — sister Hill Country market, wedding-venue economy
- DSCR Loans Austin TX — urban STR plays and Travis County investor financing
- Investor Loans — full investment property financing menu
- Non-QM Loans — bank statement, asset depletion, and DSCR in one place
Run Your Fredericksburg Deal — Same Day
Send me the address, target purchase price, and the AirDNA projection (or I'll pull it). I'll calculate your DSCR three ways and tell you which program prices best — usually within a few hours.
Start Your Application Book a 15-Minute CallOr call (512) 956-6010 · Adam@thestyerteam.com · NMLS #513013