Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    3871 Indian Trl, Unit 2E Destin, FL 32541

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $250,000

    Spacious 3-bedroom townhome with bay views and community amenities.

    Building Details

    Year built
    1977

    We can help!

    Listing Contact
    Source: Elliman

    Listing Agency: Coldwell Banker Realty

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Waterfront Townhome with Bay Views

    Located in a waterfront community, this townhome features luxury vinyl flooring, tile flooring, granite countertops, and stainless steel appliances. The interior has been recently painted, and the popcorn ceiling has been removed. Storage space is available under the stairs. The townhome includes large closets, three bedrooms, and two full bathrooms. A private balcony offers views of the Choctawhatchee Bay. The HVAC unit and ductwork are new, and the roof is 4 years old. A full-size washer and dryer are included. Community amenities include a pool, dock, boat storage, and a boat ramp.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Rebecca Romero Hypnotherapy Crisis Center Vacation Rental Cleaners Hardware & Home Improvement Mossey Cove Townhomes Townhouse Complex Richard S Lacour ... Accounting Firm

    Suggested Use

    Real Estate Agency Law Firm Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Accounting Firm Auto Repair Shop Kitchen & Bath Showroom

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

    Location Insight

    • Map
    • Local Demand
    City
    Destin
    County
    Walton
    State
    Florida
    Longitude
    -86.4763114
    Latitude
    30.4097193

    Nearby Similar for Sale

    • New
      $110,000

      Legendary Marina Boat Slip in Destin

      Boat slip at Legendary Marina, 'The World's Luckiest Fishing Village'.
      4601 Legendary Marina Dr, Destin, FL 32541
      View Details
    • $200,000

      Destin, FL Boat Slip

      36 x 16 ft wet slip with 24-thousand pound lift.
      770 Hbr Blvd Unit, Destin, FL 32541
      View Details
    • New
      $439,500
      1,825 SF

      Spacious Single-Level Home in Destin

      Centrally located three-bedroom home with modern upgrades and investment potential.
      4218 Jade Loop, Destin, FL 32541
      View Details
    • $199,000

      Dry Storage Boat Slip in Destin

      Bottom level dry storage boat slip in Legendary Yacht Club.
      4601 D-012, Destin, FL 32541
      View Details
    • $669,000
      1,425 SF

      Destin Duplex on Large Lot

      Duplex in Destin, Florida with long-term tenants.
      619 Mimosa Ave, Destin, FL 32541
      View Details
    • $160,000

      Destin Harbor Dock Slip

      Dock slip on Destin Harbor with water and power.
      770 Harbor Blvd, Destin, FL 32541
      View Details
    • Contact for pricing
      3,380 SF

      Emerald Coast Office/Retail Space

      1,086 SF office/retail space near Destin's attractions and beaches.
      36164 Emerald Coast Pkwy, Destin, FL 32541
      View Details
    • $165,000

      Marbella Yacht Club Boat Slip

      55 x 19 ft wet slip in Destin, Florida.
      770 Hbr Blvd Unit Wet, Destin, FL 32541
      View Details
    • $465,000
      2,300 SF

      East Destin Office Space

      Nicely appointed office space in a mixed-use condo.
      4507 Furling Ln, Destin, FL 32541
      View Details
    • $1,950,000
      5,258 SF

      Harbor Blvd Commercial Office Buildings

      Two office buildings on 0.46 acres with parking.
      725 Harbor Blvd, Destin, FL 32541
      View Details
    • $217,000
      746 SF

      First Floor Office Suite

      Office suite featuring a lobby, break area, and offices.
      543 Harbor Blvd, Destin, FL 32541
      View Details
    • $200,000

      Destin Office Space For Sale

      Well-maintained office space in central Destin commercial center.
      4507 Furling Ln, Destin, FL 32541
      View Details

    FAQs

    What type of property is this?
    Specialty property - Spacious 3-bedroom townhome with bay views and community amenities.
    Where is this specialty property located?
    The property is located at 3871 Indian Trl, Unit 2E Destin, FL.
    What is the asking price?
    The asking price for this property is $250,000.
    What are key features of this property?
    This property features: - Waterfront community with Choctawhatchee Bay views from a **private balcony**.; - Amenities include **pool, dock, boat storage, and boat ramp**.; - **Brand new HVAC units** (inside and out) with all new ductwork.
    (850) 974-5179
    Request Owner's contact information
    3871 Indian Trl, Unit 2E Destin, FL 32541
    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.
    3871 Indian Trl, Unit 2E
    Destin, FL 32541
    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
    3871 Indian Trl, Unit 2E Destin, FL 32541
    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
    (850) 974-5179 (850) 650-4563
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!