Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Golden Crest Hotel Conversion Opportunity Title is generated by Realmo AI

    425 Country Club Dr, Stockbridge, GA 30281

    View on Map
    Claim this Listing
    For Sale
    $8,500,000

    60-unit building primed for conversion to high-end hotel.

    Type:hospitality.select_service
    Property size:
    34,823 SF
    Lot size:
    6.92 Acres
    Price / SF:
    $244/SF
    Added:
    Mar 7, 2026
    Days on Market:
    92
    Last Refresh:
    Mar 7 at 7:01 pm

    Property Features for 425 Country Club Dr

    General Information

    Standard status
    Active
    Size
    34,823 SF
    Lot size
    6.92 Acres
    Property subtype
    hospitality.select_service

    Building Details

    Year Built
    1990

    We can help!

    Listing Contact
    Rex Cagle

    Listing agent Rex Cagle

    Listing office Atlanta, GA

    Listing date Mar 7, 2026

    Source Avisonyoung

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

    All listing content including descriptions, pricing, images are the copyrighted material of Atlanta, GA

    HighLights

    • Primed for conversion to a high‑end hotel (Marriott/Hilton/IHG Soft branded hotel).
    • 60 units (guestrooms) suitable for hotel conversion.
    • Located with direct exposure to Eagles Landing Country Club.
    • 68 surface‑level parking spaces.
    • Three‑story interior corridor.
    • Located on 6.92 acres of land.

    Overview

    This 34,823 square foot class B health care building, constructed in 1990, presents an opportunity for conversion to a high-end hotel. The property, currently operating as Golden Crest Senior Living, features 60 non-smoking guestrooms and a three-story interior corridor. It is situated on 6.92 acres of land at 425 Country Club Drive in Stockbridge, GA, and includes 68 surface-level parking spaces. The property has direct exposure to Country Club Drive and is located with direct exposure to Eagles Landing Country Club. The property is primed for conversion to a Marriott/Hilton/IHG soft branded hotel and is positioned for commute and access to nearby amenities.

    Local Financial Insights For Apartment 5plus

    Simulate Cap Rate and NOI

    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.

    Component $ $/SF
    Gross rent $906.8k $26.04
    − Vacancy −$56.2k −$1.61
    EGI $850.6k $24.43
    − OpEx −$382.8k −$10.99
    NOI $467.8k $13.43
    34,823 SF · lease $26.04/SF/yr · vacancy 6.20% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $6.68M
    $5.85M – $7.80M (±1% cap)
    NOI $467,813 @ 7.0% cap · market cap 5.50%
    Second Best
    Hotel Hospitality
    $1.95M
    $1.71M – $2.27M (±1% cap)
    NOI $136,463 @ 7.0% cap · market cap 1.61%
    Theoretical Best
    Office A
    $9.73M
    $8.52M – $11.36M (±1% cap)
    NOI $681,405 @ 7.0% cap · market cap 8.02%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Golden Crest at Eagle's ... Nursing Home

    Suggested Use

    Restaurant Law Firm Real Estate Agency Spa & Massage Center Hair Salon Dental Office Building Supply Nail Salon Auto Repair Shop Gym & Fitness Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Stockbridge
    County
    Henry
    State
    Georgia
    Longitude
    -84.217831
    Latitude
    33.51417

    Nearby Similar for Sale

    • $1,450,000
      6,985 SF

      Stockbridge Event Venue with Expansion

      Unique property with historic home, ballroom, and steel gazebo.
      108 S Lee Street, Stockbridge, GA 30281
      View Details
    • $2,149,900
      14,510 SF

      Stockbridge Commercial Building on North Henry

      Versatile commercial building with showroom, warehouse, and office space.
      4062 N Henry Boulevard, Stockbridge, GA 30281
      View Details
    • $2,100,000
      10,000 SF

      Stockbridge Retail Strip Center

      10,000 SF retail strip center with income potential.
      5248 N Henry Boulevard, Stockbridge, GA 30281
      View Details
    • $1,100,000
      9,312 SF

      Versatile Commercial Warehouse Complex

      Multi-tenant commercial property with warehouse, office, and truck access.
      60 Bellamy Court, Stockbridge, GA 30281
      View Details
    • $2,499,900
      10,435 SF

      Turnkey Sports Bar and Nightclub

      Established sports bar, restaurant, and nightclub in Stockbridge, Georgia.
      5425 N Henry Boulevard, Stockbridge, GA 30281
      View Details
    • $129,000

      Stockbridge Multi-Family Investment Opportunity

      Six fully leased properties in prime Georgia locations.
      118 Tye Street, Stockbridge, GA 30281
      View Details
    • $299,000
      1,400 SF

      Stockbridge Church with Pavilion

      Church with sanctuary, restrooms, and screened pavilion with kitchen.
      2052 Fairview Road, Stockbridge, GA 30281
      View Details
    • $299,900

      Stockbridge Duplex in Convenient Location

      Charming duplex near shopping, walkable area, Stockbridge High district.
      110 112 Fairhaven Court, Stockbridge, GA 30281
      View Details
    • $1,134,000
      9,014 SF

      Stockbridge Retail Property For Sale

      Retail property in a high-traffic, densely populated area.
      3440 N Henry Blvd, Stockbridge, GA
      View Details
    • $219,000

      Stockbridge Multi-Family Investment Opportunity

      Six fully leased properties in prime Georgia locations.
      136 N Main Drive, Stockbridge, GA 30281
      View Details
    • $895,000

      Industrial Outdoor Storage Opportunity

      1.52-acre storage lot with heavy industrial zoning.
      205 Bellamy Pl, Stockbridge, GA 30281
      View Details

    FAQs

    What type of property is this?
    Hotel - 60-unit building primed for conversion to high-end hotel.
    Where is this hotel located?
    The property is located at 425 Country Club Dr Stockbridge, GA.
    What is the asking price?
    The asking price for this property is $8,500,000.
    What are key features of this property?
    This property features: Primed for conversion to a high‑end hotel (Marriott/Hilton/IHG Soft branded hotel).; 60 units (guestrooms) suitable for hotel conversion.; Located with direct exposure to Eagles Landing Country Club.
    (770) 692-1605
    We can help!
    Listing Contact
    Rex Cagle
    Learn More
    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
    425 Country Club Dr, Stockbridge, Georgia 30281
    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!