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

    405 Chickamauga Dr Dayton, TN 37321

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $3,980,000

    22,528 SF property with 31 units, converted in 2025.

    Building Details

    Year built
    2021

    We can help!

    Listing Contact
    Heidi Adams
    Heidi Adams
    Source: Naiglobal

    Listing Agent: Heidi Adams

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

    Learn more

    Overview

    Converted Multifamily Property in Dayton

    This 22,528 SF property in Dayton, TN, presents an investment opportunity in workforce housing/multifamily. Originally built in 2021 as a hotel, it was converted to workforce/multifamily living in 2025. The property features 31 units and is zoned for commercial-hospitality use. The property has been converted to accommodate both short- and long-term rentals. The location is near Chickamauga Lake, offering waterside activities such as fishing and boating. The historic downtown district is also nearby, featuring local shops, eateries, and cultural attractions. The property's proximity to major highways and transportation centers makes it an ideal location for residential living.
    Location Intelligence

    Current Use by Public Records

    PB Lodge Hotel & Motel

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

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

    Location Insight

    • Map
    • Local Demand
    City
    Dayton
    County
    Rhea
    State
    Tennessee
    Longitude
    -85.007416
    Latitude
    35.492355

    Nearby Similar for Sale

    • $479,900
      10,200 SF

      Commercial Property on Three Lots

      Commercial buildings with highway frontage, suitable for garage or storage.
      5809 Old Washington Hwy, Dayton, TN 37321
      View Details
    • $450,000
      2,900 SF

      Dayton Commercial Building For Sale

      2,900 sq ft commercial building in prime Dayton location.
      585 Richland St, Dayton, TN 37321
      View Details
    • $1,488,000
      3,660 SF

      Historic Dayton Building For Sale

      Tri-level building in downtown Dayton with income potential.
      1441 Market St, Dayton, TN 37321
      View Details
    • $250,000
      200 SF

      Dayton, TN Restaurant Opportunity

      Restaurant space with outdoor seating and high visibility in Dayton.
      268 Richland St, Dayton, TN 37321
      View Details
    • $2,350,000
      4,026 SF

      Dayton TN Apartment Investment

      Sixteen apartments for sale with leaseback option in Dayton, TN.
      124 Deer Ridge Dr, Dayton, TN 37321
      View Details
    • $2,650,000
      10,728 SF

      Dayton Multifamily Investment Opportunity

      Six duplexes and one quadplex with five new duplexes under construction.
      1305 Old Washington Hwy, Dayton, TN 37321
      View Details
    • $1,488,000

      Historic Tri-Level Dayton Building

      Tri-level building in Dayton's Historic District, ideal for various ventures.
      1441 Market St, Dayton, TN 37321
      View Details
    • $1,385,000
      6,300 SF

      Dayton Office Building: Historic Charm, Modern Upgrades

      Prime Dayton location, historic building, high ROI potential.
      1441 Market St, Dayton, TN 37321
      View Details
    • $435,000
      6,738 SF

      Dayton Mixed-Use Property - Huge Potential

      Spacious church building, 1.7 acres, multiple uses.
      321 Broadway St, Dayton, TN 37321
      View Details
    • $1,488,000
      3,660 SF

      Dayton Historic District Office Building

      Historic Charm, Modern Upgrades, High Income Potential
      1441 Market St, Dayton, TN 37321
      View Details
    • $650,000
      3,600 SF

      Dayton Commercial Property - High Visibility

      Prime Dayton location, high traffic, income potential.
      7606 Rhea County Hwy, Dayton, TN 37321
      View Details
    • $1,300,000
      10,500 SF

      Dayton Retail Center - Huge Potential

      10,500 SF Retail Building, 3.54 Acres
      4302 Rhea County Hwy, Dayton, TN 37321
      View Details

    FAQs

    What type of property is this?
    Apartment building - 22,528 SF property with 31 units, converted in 2025.
    Where is this apartment building located?
    The property is located at 405 Chickamauga Dr Dayton, TN.
    What is the asking price?
    The asking price for this property is $3,980,000.
    What are key features of this property?
    This property features: - High-occupancy workforce/multifamily housing conversion completed in 2025.; - **31 fully-furnished, modern units.**; - 22,528 SF property built in 2021.
    (865) 862-6412
    Request Owner's contact information
    405 Chickamauga Dr Dayton, TN 37321
    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.
    405 Chickamauga Dr
    Dayton, TN 37321
    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
    405 Chickamauga Dr Dayton, TN 37321
    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
    Heidi Adams
    Heidi Adams
    Real Estate License ID: 00320097
    (865) 862-6412 (321) 439-3175 (865) 531-6400
    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!