Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search

    Thistle Ln, Unit 2 Santa Rosa Beach, FL 32459

    Sponsored
    For Sale
    $899,999

    LAND - Santa Rosa Beach, FL

    Lot size:
    0.10 Acres
    Days on Market:
    150
    Last Refresh:
    Jan 20 at 5:06 am

    Property Features for Thistle Ln

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    Deed Restrictions
    APN
    02-3S-20-34350-010-0020
    Lot size
    0.10 Acres

    Utilities

    Sewer type
    Public Sewer
    Water front features
    Lake
    Water front
    1

    We can help!

    Listing Contact
    Genieve P Baranowski

    world Impact real estate (850) 225-7000 [email protected]

    Listing agent Genieve P Baranowski (850) 376-5708 License #3198692

    Listing date Aug 24, 2025

    Copyright © 2026 Emerald Coast 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.

    Learn more

    Property Insight Report

    Overview

    Land in Draper Lake North

    This homesite is located within the gated Draper Lake North community, known for its private setting and natural environment along Florida's Emerald Coast. As one of only two remaining homesites in the area, it offers an opportunity to be part of a treasured 40-acre community with amenities designed to complement the lake, Gulf, and wooded surroundings. The community features pedestrian trails, boat houses, access to the coastal dune lake and the Gulf of America, a 48-foot observation tower, two swimming pools, an outdoor fireplace, and private beach cabanas. The location is near Rosemary, Seaside, and Alys, with continuous pedestrian trails throughout the property. The lot size is approximately 0.1 acres.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Santa Rosa Beach
    County
    Walton
    State
    Florida
    Longitude
    -86.217119
    Latitude
    30.348276

    Nearby Similar for Sale

    • $1,349,000
      1,331 SF

      Updated Townhome with Gulf Views

      Updated, fully furnished townhome with Gulf views in gated community.
      100 S Spooky Ln Unit, Santa Rosa Beach, FL 32459
      View Details
    • New
      $499,999
      1,072 SF

      Seagrove Townhome with Pond Views

      Charming 2-bedroom townhome in Seagrove Beach with water views.
      195 Cassine Garden Cir, Santa Rosa Beach, FL 32459
      View Details
    • New
      $565,000
      1,252 SF

      Santa Rosa Beach End Unit

      Two-bedroom end unit near beaches, shops, and restaurants.
      111 Cassine Garden Cir, Santa Rosa Beach, FL 32459
      View Details
    • $260,000

      Updated Townhome Near Scenic 30A

      Updated townhome near beaches, ideal for residence or rental.
      65 Crossing Ln, Santa Rosa Beach, FL 32459
      View Details
    • $1,000,000
      2,500 SF

      Dune Breeze Villas Townhome

      Spacious townhome with lake and Gulf views near 30A.
      33A Dune Breeze Ln, Santa Rosa Beach, FL 32459
      View Details
    • $950,000
      0.26 Acres

      Waterfront Lot with Carriage House

      Point Washington lot with carriage house, dock, and boat lift.
      341 Little Canal Dr, Santa Rosa Beach, FL 32459
      View Details
    • $1,700,000
      0.16 Acres

      Land Near Seagrove Beach Access

      Land near beach access in thriving Seagrove retreat.
      211 Lakeview Dr, Santa Rosa Beach, FL 32459
      View Details
    • New
      $999,999
      4,600 SF

      Santa Rosa Beach Multi-Unit Building

      Multi-unit building in Santa Rosa Beach with great rental income.
      108 Don Bishop Rd, Santa Rosa Beach, FL 32459
      View Details
    • New
      $999,999
      4,604 SF

      Santa Rosa Beach Investment Property

      Four-unit multifamily property in Santa Rosa Beach, Florida.
      108 Don Bishop Rd, Santa Rosa Beach, FL 32459
      View Details
    • $699,000

      Beachside Villas Renovated Three-Bedroom Residence

      Renovated three-bedroom residence in Beachside Villas with resort-style amenities.
      11 Beachside Dr, Santa Rosa Beach, FL 32459
      View Details
    • $930,000
      1,456 SF

      Updated Condo in Seagrove Beach

      Bright, updated 3-bedroom condo in the heart of Seagrove Beach.
      4281 E County Highway 30A, Santa Rosa Beach, FL 32459
      View Details
    • $400,000
      640 SF

      Turnkey Condo Near 30A Beach

      Updated condo near the beach with excellent amenities and rental potential.
      3799 E County Highway 30A, Santa Rosa Beach, FL 32459
      View Details

    FAQs

    What type of property is this?
    Land - Homesite in gated community with lake and Gulf access.
    Where is this land located?
    The property is located at Thistle Ln, Unit 2 Santa Rosa Beach, FL.
    What is the asking price?
    The asking price for this property is $899,999.
    What are key features of this property?
    This property features: - Gated, private community on Draper Lake North, one of only two remaining homesites.; - Waterfront property with lake access.; - Access to Draper Lake, the Gulf of Mexico, and wooded areas.
    (850) 376-5708
    Request Owner's contact information
    Thistle Ln, Unit 2 Santa Rosa Beach, FL 32459
    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.
    Thistle Ln, Unit 2
    Santa Rosa Beach, FL 32459
    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
    Thistle Ln, Unit 2 Santa Rosa Beach, FL 32459
    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
    Genieve P Baranowski
    Real Estate License ID: 3198692
    (850) 376-5708
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.