Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    104 Bethel Village Rd Eastman, GA 31023

    Sponsored
    For Sale
    $1,850,000

    MULTI_FAMILY - Eastman, GA

    Property size:
    7,440 SF
    Lot size:
    39.00 Acres
    Days on Market:
    11
    Last Refresh:
    Feb 7 at 5:06 am

    Property Features for 104 Bethel Village Rd

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active
    APN
    026 011
    Parking
    8
    Fireplace
    1
    Size
    7,440 SF
    Lot size
    39.00 Acres

    Utilities

    Sewer type
    Septic Tank
    Heating system
    Central
    Cooling system
    Central Air
    Water source
    Well

    Building Details

    Year built
    2014
    Floors in Building
    2
    Number of units
    4
    Building materials
    Aluminum Siding, Vinyl Siding, Wood Siding

    We can help!

    Listing Contact
    Yesenia Leonard

    Keller Williams Realty Atlanta Perimeter (678) 298-1600

    Listing agent Yesenia Leonard (678) 298-1600

    Listing date Jan 28, 2026

    MLS# 10679882 Listing URL

    Copyright © 2026 Georgia 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.

    Learn more

    Property Insight Report

    Overview

    Eastman, GA Retreat and Lodging

    Nestled on 39 acres in Eastman, Georgia, Bethel Village Retreat is a short-term rental and spiritual retreat destination. The property features four fully furnished homes totaling over 7,440 sq.ft. Sale includes all furniture, fixtures and equipment; property conveyed as-is. Bethel House features 4 bedrooms and 3.5 bathrooms, a pool, 2 main suites, and a screened porch. Hope House, built in 2021, includes 2 bedrooms, 2 bathrooms, and a wrap-around porch. Genesis House offers 3 bedrooms, 2 bathrooms, and a wood-burning fireplace. Revelation House is a 1-bedroom, 1-bathroom residence with 700 sq.ft. and an electric fireplace. Each residence includes full kitchens, porches, and outdoor grills. Outdoor amenities include a 40'x40' lighted pavilion with ceiling fans, a gazebo with lights and fans, walking and biking trails, a stocked fishing pond with kayaks, fruit trees, mature pine trees, a serenity garden, decorative lighting, wrap-around porches, BBQ grills, corn toss, and a dog pen. Six security lights are strategically placed throughout the property. The retreat is listed on Airbnb, Vrbo, Peerspace, and Google, and has an Airbnb Superhost reputation. This property is suited for family compounds and reunions, weddings and event venues, spiritual retreats or treatment centers, and small group gatherings and corporate getaways. The property is located 3 miles from town and includes gravel roads. The property consists of 5 parcels: 026033, 026011, 026011A, 026011B, 026011C.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Short term rental ...

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Hair Salon Nail Salon Building Supply Accounting Firm Daycare Center Auto Repair Shop

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

    Location Insight

    • Map
    • Local Demand
    City
    Eastman
    County
    Dodge
    State
    Georgia
    Longitude
    -83.230684
    Latitude
    32.141044

    Nearby Similar for Sale

    • $1,850,000
      7,440 SF

      Eastman, GA Retreat and Lodging

      Serene 39-acre retreat with furnished homes, amenities, and income potential.
      104 Bethel Village Rd, Eastman, GA 31023
      View Details
    • $1,850,000
      7,500 SF

      Eastman, GA Retreat and Lodging

      39-acre retreat with four furnished homes, ideal for investment.
      104 Bethel Village Rd, Eastman, GA 31023
      View Details
    • $399,000

      Eastman Restaurant Opportunity For Sale

      Established restaurant space in Eastman, Georgia, with equipment included.
      1027 College St, Eastman, GA 31023
      View Details
    • $475,000

      Turnkey Medical Office Building

      Renovated medical office building with multiple suites and included furnishings.
      818 Professional Center Dr, Eastman, GA 31023
      View Details
    • $179,000
      4,662 SF

      Eastman Historic Multi-Office Building

      Historic 4,662 SF multi-office building in Eastman, GA for sale.
      201 Foster St, Eastman, GA 31023
      View Details
    • $550,000
      13,600 SF

      Retail Property in Eastman, Georgia

      Retail property available for sale in Eastman, Georgia.
      1167 Eastman Cochran Hwy, Eastman, GA
      View Details
    • $75,000
      0.57 Acres

      Eastman Commercial Property - $75K

      Prime 0.57-acre commercial lot. Ideal for various businesses.
      303 Griffin Ave, Eastman, GA 31023
      View Details
    • $500,000
      4,400 SF

      Eastman Office Building - Turnkey Ready

      8-Suite Medical/Office Building, Fully Equipped
      818 Professional Center Dr, Eastman, GA 31023
      View Details
    • $94,500
      3,828 SF

      Eastman Commercial Building - Huge Potential

      Spacious commercial building, large lot, endless possibilities.
      5711 1St Ave, Eastman, GA 31023
      View Details
    • $179,000
      4,662 SF

      Eastman Commercial Building - Great Value

      Prime Eastman location, 4,662 sq ft, 0.46 acres.
      205 Foster St, Eastman, GA 31023
      View Details
    • $125,000
      1,120 SF

      Eastman Retail Property - Turnkey Business

      Prime Retail Space, Turnkey Operation Included
      1930 Cochran Hwy, Eastman, GA 31023
      View Details
    • $125,000
      0.26 Acres

      Prime Eastman Retail Opportunity

      Turnkey Retail Space, $125,000
      1930 Cochran Hwy, Eastman, GA 31023
      View Details

    FAQs

    What type of property is this?
    Short term rental property - Serene 39-acre retreat with four furnished homes and established rental income.
    Where is this short term rental property located?
    The property is located at 104 Bethel Village Rd Eastman, GA.
    What is the asking price?
    The asking price for this property is $1,850,000.
    What are key features of this property?
    This property features: - Established, income-generating short-term rental business with strong year-round bookings and Airbnb Superhost status.; - 39-acre estate featuring **four fully furnished homes (7,440 sq.ft. total)** with full kitchens, porches, and outdoor grills.; - Versatile property suitable for family compound, wedding/event venue, spiritual retreat, or corporate getaway.
    (678) 298-1600
    Request Owner's contact information
    104 Bethel Village Rd Eastman, GA 31023
    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.
    104 Bethel Village Rd
    Eastman, GA 31023
    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
    104 Bethel Village Rd Eastman, GA 31023
    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

    We can help!
    Listing Contact
    Yesenia Leonard
    (678) 298-1600
    Learn more
    Google sign-in failed. Please try again or use another login method.