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

    E Villages Estate Road lot 455 & 456 Sunrise Beach, MO 65079

    View on Map
    Claim this Listing
    For Sale
    $1,950,000

    LAND - Sunrise Beach, MO

    Lot size:
    4.76 Acres
    Added:
    Oct 17, 2025
    Days on Market:
    178
    Last Refresh:
    Apr 12 at 3:06 am

    Property Features for E Villages Estate Road lot 455 & 456

    General Information

    Property type
    Land
    Property subtype
    Other
    Parking features
    Driveway
    Standard status
    Active
    APN
    08100220000003026001
    Lot size
    4.76 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    Lots 455 & 456 East Lake Villages Est 1st Add, Camden County, MO (full legal to govern)
    Tax Annual Amount
    15233

    Utilities

    Water front features
    Lake Front
    Water front
    1

    We can help!

    Listing Contact
    THE CONDA DAVIDSON TEAM

    Listing agent THE CONDA DAVIDSON TEAM License #2017006034

    Listing office EXP Realty, LLC 9393 W 110th Street, Suite 500, Lake Ozark, MO

    Listing date Oct 17, 2025

    MLS# 3581022

    Copyright © 2026 Bagnell Dam Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Sunrise Beach Land with Shoreline

    This property offers almost 5 acres with 220 feet of shoreline. It is a double lot located in The Villages area. The property provides a building site and a protected dock envelope. The topography is suitable for various home styles. The location is near multi-million dollar homes. It is situated across the community bridge, providing access to amenities. Bagnell Dam, grocery stores, shops, restaurants, and medical facilities are located nearby. Several water entertainment complexes, including Dog Days, Redhead Yacht Club, and Backwater Jacks, are accessible by boat. The Reserve fine dining establishment is also nearby. The property is intended for building a dream home.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Sunrise Beach
    County
    Camden
    State
    Missouri
    Longitude
    -92.789
    Latitude
    38.1595

    Nearby Similar for Sale

    • $4,199,000

      Waterfront Marina with Income Potential

      Versatile marina property with multiple revenue streams and expansion possibilities.
      27 Lighthouse Marina Road, Sunrise Beach, MO 65079
      View Details
    • $950,000
      4,742 SF

      Lakefront Hobby Farm and Estate

      4-acre lakefront property with horse stable and large shop.
      28 Delancey St., Sunrise Beach, MO 65079
      View Details
    • $99,900

      Highway Front Acreage For Development

      5 acres of highway frontage ideal for commercial development.
      Highway 5 lot: 18, Sunrise Beach, MO 65079
      View Details
    • $675,000

      Waterfront Land in Porto Cima

      Premium lot with lake views and cove protection.
      Waterford Terrace lot: #121, Porto Cima, MO 65079
      View Details
    • $649,000

      Grandview Drive Land in Porto Cima

      Waterfront land with deep water access and community amenities.
      Grandview Drive lot: #593, Porto Cima, MO 65079
      View Details
    • $465,000

      Lakefront Development Opportunity in Missouri

      4.4 acres with 550 ft of lakefront.
      Oak Bend Road lot: 17,18,19,20, Sunrise Beach, MO 65079
      View Details
    • $725,000

      Waterfront Land in Porto Cima

      Lakefront lot with cove protection and Four Seasons amenities.
      Waterford Terrace lot: #124, Porto Cima, MO 65079
      View Details
    • $24,000

      Spacious Lots in Porto Cima

      Two combined lots to build your dream home.
      Morningside Drive lot: 1086 & 1087, Porto Cima, MO 65079
      View Details
    • $300,000

      Sunrise Beach Dockable Lot

      Dockable lot near Lake of the Ozarks.
      8 Rocky Shores Lane, Sunrise Beach, MO 65079
      View Details
    • $239,900

      Lakefront Land in Sunrise Beach

      2+ acres with 300+ feet of lakefront in quiet cove.
      Chestnut Road, Sunrise Beach, MO 65079
      View Details
    • $24,000

      Wooded Lot in Porto Cima

      0.59-acre wooded lot in Porto Cima community.
      Muirfield Drive lot: #785, Sunrise Beach, MO 65079
      View Details
    • $45,000

      Waterfront Lot in Porto Cima

      Vacant lot with water views in a prestigious community.
      Via Appia Drive, Porto Cima, MO 65079
      View Details

    FAQs

    What type of property is this?
    Land - Almost 5 acres with 220' shoreline in Sunrise Beach.
    Where is this land located?
    The property is located at E Villages Estate Road lot 455 & 456 Sunrise Beach, MO.
    What is the asking price?
    The asking price for this property is $1,950,000.
    What are key features of this property?
    This property features: Almost 5 acres and **220' of shoreline** in The Villages' most prestigious area.; **Huge building site** with protected dock envelope and gentle topography suitable for any home style.; Unmatched privacy and a spectacular setting surrounded by multi‑million dollar homes.
    (866) 224-1761
    We can help!
    Listing Contact
    THE CONDA DAVIDSON TEAM
    Real Estate License ID: 2017006034
    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!