Add Listing
    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

    106 Belfaire Estate Bonaire, GA 31005

    View on Map
    For Sale
    $129,000

    LAND - Bonaire, GA

    Lot size:
    4.46 Acres
    Added:
    Oct 16, 2025
    Days on Market:
    170
    Last Refresh:
    Apr 3 at 9:06 am

    Property Features for 106 Belfaire Estate

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    0W1610 014000
    Lot size
    4.46 Acres

    Taxes and HOA fees

    Tax Year
    24
    Tax Annual Amount
    1083

    Utilities

    Utilities
    Cable Available
    Sewer type
    Public Sewer
    Water source
    Public

    We can help!

    Listing Contact
    Kimberley Dial

    Listing agent Kimberley Dial

    Listing office SouthSide, REALTORS 157 Keys Ferry Street, McDonough, GA

    Listing date Oct 16, 2025

    MLS# 10629027 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.

    Overview

    Bonaire Land Opportunity

    This 4+ acre homesite is located within a master-planned community spanning 50 acres. The property is situated off Highway 96 and Robert Bryson Smith Parkway/Moody Road. The community features tree-lined streets and gas lamp-style street lighting. Architectural design guidelines ensure consistent quality and curb appeal. Restricted covenants are in place. Varied architectural styles are permitted, with homes required to be a minimum of 3,000 sq ft. The property includes 4+ acres of gently rolling terrain. The lot provides space for a custom home design, detached garage, or additional structures. A current survey is on file and the property is staked.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Bonaire
    County
    Houston
    State
    Georgia
    Longitude
    -83.623902
    Latitude
    32.538945

    Nearby Similar for Sale

    • $530,000

      Prime Commercial Lot in Bonaire

      2.19 acre commercial lot in high-growth Bonaire area.
      Old Perry Road, Bonaire, GA 31005
      View Details
    • $149,000

      Cleared Corner Lot in Bonaire

      1.6 acre cleared corner lot ready for construction in Bonaire.
      108 Colton Drive, Bonaire, GA 31005
      View Details
    • $179,000

      Commercial Land on Moody Road

      Vacant land in a growing area, perfect for new business.
      4 LOTS (14-17) Moody Road, Bonaire, GA 31005
      View Details
    • $50,500

      Spacious Lot in Bonaire, GA

      1+ acre lot with amenities near Robins Air Force Base.
      1063 Chattahoochee Drive, Bonaire, GA 31005
      View Details
    • $45,000

      Residential Lot in Bonaire, GA

      1.74-acre lot suitable for building a dream home.
      221 Olde Hickory Circle, Bonaire, GA 31005
      View Details
    • $1,000,000

      Commercial Lot on Houston Lake

      Prime commercial lot with city utilities in high-traffic area.
      1280 S Houston Lake Rd, Bonaire, GA 31005
      View Details
    • $70,000

      Bonaire Residential Lot with Utilities

      0.9 acre residential lot with utilities in Bonaire, Georgia.
      104 old Perry Road, Bonaire, GA 31005
      View Details
    • $70,000

      Bonaire Land with Utilities

      0.9 acres in Bonaire with utilities and septic.
      104 Old Perry Road, Bonaire, GA 31005
      View Details
    • $82,500

      Bonaire, GA Lake Lot

      3.39 acre lake lot near Robins Airforce Base.
      Feagin Mill Road, Bonaire, GA 31005
      View Details
    • $555,000

      Prime Corner Lot Development Opportunity

      1.57-acre corner lot with high visibility in growing area.
      102 Sandy Run Rd, Bonaire, GA 31005
      View Details
    • $179,000

      Vacant Land on Moody Road

      Prime vacant land in a growing Houston County location.
      4 LOTS (14-17) Moody Road, Bonaire, GA, 31005
      View Details
    • $189,000

      Vacant Land Block For Sale

      Vacant property sold as a block for commercial development.
      3013 Moody Rd, Bonaire, GA
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 4+ acre homesite in master-planned community.
    Where is this residential land & home lot located?
    The property is located at 106 Belfaire Estate Bonaire, GA.
    What is the asking price?
    The asking price for this property is $129,000.
    What are key features of this property?
    This property features: 4+ acre homesite in a master‑planned community.; Located in Bonaire, GA, near Highway 96 and Robert Bryson Smith Parkway/Moody Road.; Architectural design guidelines and restricted covenants ensure consistent quality.
    (404) 456-1198
    We can help!
    Listing Contact
    Kimberley Dial
    Learn More
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!