Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Commercial Property Near Hard Rock Casino Title is generated by Realmo AI

    102 Memorial Drive, Bristol, TN 37620

    View on Map
    Claim this Listing
    For Sale
    $279,000

    COMMERCIAL - Bristol, TN

    Property size:
    1,160 SF
    Lot size:
    0.44 Acres
    Price / SF:
    $240/SF
    Added:
    Oct 31, 2025
    Days on Market:
    218
    Last Refresh:
    Jun 5 at 4:06 pm

    Property Features for 102 Memorial Drive

    General Information

    Property type
    Commercial Sale
    Property subtype
    Other
    Zoning
    B1A
    Parking
    20
    Standard status
    Active
    APN
    020b A 010.00
    Size
    1,160 SF
    Lot size
    0.44 Acres

    Taxes and HOA fees

    Tax Annual Amount
    859

    Utilities

    Utilities
    Cable Available
    Sewer type
    Public Sewer
    Heating system
    Natural Gas, Heat Pump (Heating)
    Cooling system
    Ceiling Fan(s), Heat Pump
    Water source
    Public

    Building Details

    Year built
    1946
    Building materials
    Aluminum Siding
    Roof type
    Composition

    We can help!

    Listing Contact
    Amy Mitchell

    Listing agent Amy Mitchell License #349029

    Listing office Red Door Agency 136 W Main St, Kingsport, TN

    Listing date Oct 31, 2025

    MLS# 9987798

    Copyright © 2026 Tennessee Virginia Regional Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Prime location within walking distance of the new Hard Rock Casino.
    • Flexible zoning allows for mixed‑use, including retail and medical.
    • Ample parking with a large 20+ parking area.
    • Potential for outdoor space and good signage visibility.
    • Currently used as an Airbnb, demonstrating income potential.
    • Property can be purchased furnished/unfurnished.

    Overview

    This commercial property is located within walking distance of the Hard Rock Casino. The flexible zoning allows for mixed-use, including retail and medical purposes. The property is currently used as an Airbnb and was previously used as a doctor's office. It features a large parking area with space for 20+ vehicles. The property offers potential for outdoor space and good signage visibility. It presents opportunities for those looking to start a business or expand to an additional location. The property can be purchased furnished or unfurnished. The lot size is 0.44 acres and the property size is 1160 square feet.

    Local Financial Insights For Retail

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $26.7k $23.04
    − Vacancy −$1.1k −$0.97
    EGI $25.6k $22.07
    − OpEx −$7.7k −$6.62
    NOI $17.9k $15.45
    1,160 SF · lease $23.04/SF/yr · vacancy 4.20% · expense 30.00%

    Alternative Uses

    Best Use
    Retail
    $256.0K
    $224.0K – $298.7K (±1% cap)
    NOI $17,923 @ 7.0% cap · market cap 6.42%
    Second Best
    Office B
    $242.0K
    $211.7K – $282.3K (±1% cap)
    NOI $16,938 @ 7.0% cap · market cap 6.07%
    Theoretical Best
    Office A
    $434.4K
    $380.1K – $506.8K (±1% cap)
    NOI $30,408 @ 7.0% cap · market cap 10.90%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Retail space

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Bristol
    County
    Sullivan
    State
    Tennessee
    Longitude
    -82.217028
    Latitude
    36.59436

    Nearby Similar for Sale

    • $5,995,000
      54,250 SF

      Indoor Sportsplex with Restaurant & Bar

      Large indoor sports and fitness campus on 10+ contiguous acres with on-site full-service restaurant and bar.
      109 Raytheon Road, Bristol, TN 37620
      View Details
    • $479,900
      2,694 SF

      Turn-Key Office in Bristol Heart

      Remodeled office building with charm, character, and high visibility.
      512 Alabama Street, Bristol, TN 37620
      View Details
    • $749,900
      25,758 SF

      Historic Bristol Commercial Redevelopment Opportunity

      Unique 25,758 SF property in revitalized downtown Bristol.
      509 Shelby Street, Bristol, TN 37620
      View Details
    • $424,900
      4,242 SF

      Historic Bristol Commercial Building For Sale

      Landmark 4,242 SF building in Bristol's Downtown Business District.
      16 5th Street, Bristol, TN 37620
      View Details
    • $225,000
      3,100 SF

      Turnkey Duplex in Bristol, TN

      Cash-flowing duplex near downtown Bristol with high-yield revenue potential.
      713 Ash Street, Bristol, TN 37620
      View Details
    • $209,900
      864 SF

      Commercial Building in Central Bristol

      Commercial building with high visibility and strong accessibility.
      1704 Shelby Street, Bristol, TN 37620
      View Details
    • $525,000
      6,300 SF

      Bristol Church Property on 5+ Acres

      Church property with sanctuary, fellowship hall, offices, and parking.
      607 Greenfield Place, Bristol, TN 37620
      View Details
    • $379,999
      1,502 SF

      Four-Plex Rental Property For Sale

      Four-unit rental property near downtown Bristol, TN/VA.
      620 Cherry Street, Bristol, TN 37620
      View Details
    • $315,000
      2,190 SF

      Bristol, TN Triplex Investment

      Well-maintained triplex in Bristol, TN, near downtown and attractions.
      1703 Windsor Avenue, Bristol, TN 37620
      View Details
    • $315,000
      2,190 SF

      Bristol TN Triplex Investment Opportunity

      Well-maintained triplex in Bristol, Tennessee, with strong rental potential.
      1703 Windsor Avenue, Bristol, TN 37620
      View Details
    • $350,000
      1,938 SF

      Updated Ranch with Income Potential

      Updated ranch home with separate apartment near downtown Bristol.
      1326 Valley Drive, Bristol, TN 37620
      View Details
    • $1,249,900
      2,100 SF

      Versatile Mixed-Use Property For Sale

      Four parcels zoned B-3, ideal for retail, office, or mixed-use.
      109 Meadow St, Bristol, TN 37620
      View Details

    FAQs

    What type of property is this?
    Retail space - Mixed-use property near Hard Rock Casino with flexible zoning.
    Where is this retail space located?
    The property is located at 102 Memorial Drive Bristol, TN.
    What is the asking price?
    The asking price for this property is $279,000.
    What are key features of this property?
    This property features: Prime location within walking distance of the new Hard Rock Casino.; Flexible zoning allows for mixed‑use, including retail and medical.; Ample parking with a large 20+ parking area.
    (423) 335-4898
    We can help!
    Listing Contact
    Amy Mitchell
    Real Estate License ID: 349029
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    102 Memorial Drive, Bristol, TN 37620
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!