Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Lakefront Mixed-Use Investment Opportunity Title is generated by Realmo AI

    122 Circle Drive, Bean Station, TN 37708

    View on Map
    Claim this Listing
    For Sale
    $599,000

    COMMERCIAL - Bean Station, TN

    Property size:
    3,000 SF
    Lot size:
    0.50 Acres
    Price / SF:
    $199/SF
    Added:
    May 15, 2026
    Days on Market:
    9
    Last Refresh:
    May 23 at 4:06 am

    Property Features for 122 Circle Drive

    General Information

    Property type
    Commercial Sale
    Property subtype
    Other
    Zoning
    Commercial
    Standard status
    Active
    APN
    044p A 007.00
    Size
    3,000 SF
    Lot size
    0.50 Acres

    Taxes and HOA fees

    Tax Annual Amount
    1815

    Utilities

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

    Building Details

    Year built
    1998
    Building materials
    Vinyl Siding
    Roof type
    Shingle

    We can help!

    Listing Contact
    Ashley Hunt
    Ashley Hunt

    Listing agent Ashley Hunt License #369356

    Listing office REMAX Real Estate Ten of Morristown 525 W Morris Blvd Suite E, TN

    Listing date May 15, 2026

    MLS# 9995448

    Copyright © 2026 Tennessee Virginia Regional 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.

    HighLights

    • Lakefront property offering a rare opportunity.
    • Separate living quarters ideal for multi‑generational living or rental income.
    • Potential for rental income from the lower level to offset mortgage costs.
    • Partial foundation in place, suitable for building a second home or garage.
    • Convenient location near shopping, downtown, and the hospital.
    • Upstairs unit is vacant and ready for customization with 3 bedrooms and 2 full bathrooms.

    Overview

    This spacious 3,000 square foot property in Bean Station, TN, offers a lakefront opportunity with potential for multi-generational living or rental income. The property is zoned commercial and includes a home with separate living quarters. The upstairs section features 3 bedrooms and 2 full bathrooms. The lower level, currently rented on a month-to-month basis, includes 5 additional rooms, a large gathering space, and a full bathroom. The 0.5-acre lot also includes two carports and a partial foundation already in place, suitable for building a second home or garage. The property is conveniently located just minutes from shopping, downtown, and the hospital. It is listed as both a residential and commercial property, offering flexibility for various uses.

    Financial Insights

    Value Estimation Calculated for Retail

    Conservative
    $478.8K
    NOI $43,092 @ 9.00% cap · cautious / downside scenario
    Moderate
    $615.6K
    NOI $43,092 @ 7.00% cap · market / base-case scenario
    Aggressive
    $861.8K
    NOI $43,092 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Retail

    Component $ $/SF
    Gross rent $64.8k $21.60
    − Vacancy −$3.2k −$1.08
    EGI $61.6k $20.52
    − OpEx −$18.5k −$6.16
    NOI $43.1k $14.36
    3,000 SF · lease $21.60/SF/yr · vacancy 5.00% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Retail
    $615.6K
    $538.7K – $718.2K (±1% cap)
    NOI $43,092 @ 7.0% cap · market cap 7.19%
    Second Best
    Mixed Use
    $468.0K
    $409.5K – $546.0K (±1% cap)
    NOI $32,760 @ 7.0% cap · market cap 5.47%
    Theoretical Best
    Office A
    $743.0K
    $650.2K – $866.9K (±1% cap)
    NOI $52,013 @ 7.0% cap · market cap 8.68%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Mixed-use properties

    Suggested Use

    Law Firm Auto Repair Shop Gym & Fitness Center Auto Parts Store Storage Facility HVAC Service Garden Center Shopping Center & Mall (Bike/Boat/Book/etc) Store

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

    Location Insight

    • Map
    • Local Demand
    City
    Bean Station
    County
    Grainger
    State
    Tennessee
    Longitude
    -83.289325
    Latitude
    36.299315

    Nearby Similar for Sale

    • $115,000
      533 SF

      Commercial Building in Bean Station

      533 SF commercial building on 0.3 acres in Bean Station.
      703 Main Street, Bean Station, TN 37708
      View Details
    • $399,900
      4,484 SF

      Commercial Building in Bean Station

      Commercial building with over 4000 sqft in Bean Station, TN.
      551 Broadway Drive, Bean Station, TN 37708
      View Details
    • $1,200,000
      2,560 SF

      Income Property Near Cherokee Lake

      Income-producing property with storage units, apartments, home, and RV pad.
      175 Lakeshore Drive, Bean Station, TN 37708
      View Details
    • $299,000

      Bean Station Unrestricted Acreage

      Secluded homestead with abundant natural resources on 17+ unrestricted acres.
      1693 Steve Brown Rd, Bean Station, TN 37708
      View Details

    FAQs

    What type of property is this?
    Mixed-use property - Spacious lakefront property with rental income potential in Bean Station.
    Where is this mixed-use property located?
    The property is located at 122 Circle Drive Bean Station, TN.
    What is the asking price?
    The asking price for this property is $599,000.
    What are key features of this property?
    This property features: Lakefront property offering a rare opportunity.; Separate living quarters ideal for multi‑generational living or rental income.; Potential for rental income from the lower level to offset mortgage costs.
    (865) 438-4543
    We can help!
    Listing Contact
    Ashley Hunt
    Ashley Hunt
    Real Estate License ID: 369356
    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

    Thank You for Inquiry
    122 Circle Drive, Bean Station, TN 37708
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!