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

    121 Willow Landing Rd Stafford, VA 22554

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $2,300,000

    Full-service marina with 93 slips, repair shop, and owner's house.

    Lot size:
    2.91 Acres

    Property Features for 121 Willow Landing Rd

    General Information

    Property type
    Commercial
    Standard status
    Active
    Lot size
    2.91 Acres

    Building Details

    Year built
    1900

    We can help!

    Listing Contact
    Jack E Newbrough
    Source: Elliman

    Listing Agency: METRO 100 REALTY Listing Agent: Jack E Newbrough

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

    Learn more

    Overview

    Full Service Marina For Sale

    This is a full-service marina featuring 93 slips, with 48 equipped with electric and water hookups, and an additional 45 slips offering community electric and water access. The property includes a 60x40 repair shop, which houses two offices, a parts and showroom area, and two full bathrooms with showers. There is an owner's house with three bedrooms, two bathrooms, and a deck. Additional structures include a detached garage and a store area that could be converted into a one-bedroom, one-bath unit with a deck facing the water. A trailer and enclosed concrete slab are currently leased to a boat canvas business. The marina offers substantial dry storage options and currently leases an additional 1.5-acre lot for added dry storage. The site features two piers with a boat launch ramp. Located two miles from the Potomac River, the marina provides access to Washington DC and the Chesapeake Bay.
    Location Intelligence

    Current Use by Public Records

    Willow Landing Marina Marina

    Suggested Use

    Restaurant Real Estate Agency Big Box & Wholesale Store HVAC Service Storage Facility Electrical Service Bakery

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

    Location Insight

    • Map
    • Local Demand
    City
    Stafford
    County
    Stafford
    State
    Virginia
    Longitude
    -77.368209
    Latitude
    38.4299165

    Nearby Similar for Sale

    • $1,100,000
      4,092 SF

      Stafford Commercial Property on Garrisonville Road

      Commercial property with retail and office space on 0.55 acres.
      630 Garrisonville Rd, Stafford, VA 22554
      View Details
    • $975,000
      3.85 Acres

      Waterfront Land in Stafford, Virginia

      Rare 3.85-acre waterfront land with sunset views and existing utilities.
      Shore Dr, Stafford, VA 22554
      View Details
    • $1,780,000

      Versatile Flex Space Near Quantico

      7,500 SF flex space ideal for IT, training, contractor.
      3619 Richmond Hwy, Stafford, VA 22554
      View Details
    • $925,000
      1,248 SF

      Stafford Farm Ready for Operations

      Farm with barns, sheds, greenhouses, fencing, and pool.
      1573 Garrisonville Rd, Stafford, VA 22556
      View Details
    • $579,999

      Stafford Specialty Property For Sale

      Specialty property available in Stafford, Virginia.
      38 Hot Springs Way, Stafford, VA 22554
      View Details
    • $685,000

      Stafford Specialty Property For Sale

      Specialty property available for purchase in Stafford, Virginia.
      9 Plowshare Ct, Stafford, VA 22554
      View Details
    • $850,000
      Pending

      Stafford Specialty Property for Sale

      Specialty property available in Stafford, Virginia.
      66 Boxelder Dr, Stafford, VA 22554
      View Details
    • $895,000

      Stafford Land For Sale

      Land available in Stafford, Virginia.
      William And Mary Ln, Stafford, VA 22554
      View Details
    • $355,000

      Stafford Specialty Property for Sale

      Specialty property available in Stafford, Virginia.
      2018 Farragut Dr, Stafford, VA 22554
      View Details
    • $765,000

      Stafford Specialty Property for Sale

      Specialty property available in Stafford, Virginia.
      60 Longwood Dr, Stafford, VA 22556
      View Details
    • $975,000

      Stafford Specialty Property For Sale

      Specialty property available for purchase in Stafford, Virginia.
      685 Telegraph Rd, Stafford, VA 22554
      View Details

    FAQs

    What type of property is this?
    Marina - Full-service marina with 93 slips, repair shop, and owner's house.
    Where is this marina located?
    The property is located at 121 Willow Landing Rd Stafford, VA.
    What is the asking price?
    The asking price for this property is $2,300,000.
    What are key features of this property?
    This property features: - Full-service marina with 93 slips, including 48 with individual electric and water hookups.; - Features a **60x40 repair shop** with offices, parts & showroom, and two full baths.; - Includes an owner's house with 3 bedrooms, 2 baths, and a deck.
    (703) 361-1001
    Request Owner's contact information
    121 Willow Landing Rd Stafford, VA 22554
    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.
    121 Willow Landing Rd
    Stafford, VA 22554
    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
    121 Willow Landing Rd Stafford, VA 22554
    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
    Jack E Newbrough
    (703) 361-1001 (703) 368-8524
    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!