Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Waterfront Land in Gated Community Title is generated by Realmo AI

    418 Islands Avenue, Beaufort, SC 29902

    View on Map
    Claim this Listing
    For Sale
    $399,900

    LAND - Beaufort, SC

    Lot size:
    0.54 Acres
    Added:
    May 28, 2025
    Days on Market:
    373
    Last Refresh:
    Jun 4 at 11:06 pm

    Property Features for 418 Islands Avenue

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    PUD
    Standard status
    Active
    APN
    R120-032-000-0392-0000
    Lot size
    0.54 Acres

    Taxes and HOA fees

    Tax Description
    LOT 18 COTTON ISLAND FOR ISLANDS OF BEAUFORT S/D TRACT B PH III PB72 P170
    Tax Annual Amount
    3004

    Utilities

    Utilities
    Electricity Available
    Water source
    Public

    We can help!

    Listing Contact
    Jennifer Helms
    Jennifer Helms

    Listing agent Jennifer Helms License #13361

    Listing office BHHS Bay Street Realty 2 Harbor Dr., St. Helena, SC

    Listing date May 28, 2025

    MLS# 190778 Listing URL

    Copyright © 2026 Lowcountry Regional MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Rare, premium waterfront lot (over half an acre) in the exclusive, gated community of Islands of Beaufort.
    • Corner position on Cotton Island, offering exceptional waterfront views.
    • Soil‑tested and includes HOA‑approved custom house plans available with purchase.
    • Adjacent to a quiet greenway and community dock, ideal for water activities.
    • Access to upscale community amenities: clubhouse, pool, tennis courts, workout room, pickle ball, two community docks, and playground.
    • Located within the Islands of Beaufort, a prestigious gated community.

    Overview

    This waterfront homesite, located on Cotton Island within the gated community of Islands of Beaufort, offers a unique opportunity to create a custom retreat. Spanning over half an acre, the corner lot benefits from a location at the edge of Cotton Island. The property has been soil-tested and includes HOA-approved custom plans available with the purchase, facilitating a streamlined building process. Adjacent to the property is a greenway and a community dock, suitable for launching kayaks and enjoying waterfront activities. The Islands of Beaufort community features a clubhouse designed by Robert Poole, with amenities such as a pool, tennis courts, workout room, pickle ball, two community docks, and a playground. Custom house plans for this parcel have recently been approved by HOA and are available at cost if interested.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Restaurant Real Estate Agency Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Hotel & Motel Gym & Fitness Center Pharmacy

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

    Location Insight

    • Map
    • Local Demand
    City
    Beaufort
    County
    Beaufort
    State
    South Carolina
    Longitude
    -80.718429
    Latitude
    32.401549

    Nearby Similar for Sale

    • $2,495,000
      6,500 SF

      Redevelopment Opportunity in Beaufort, SC

      Rare mixed-use redevelopment site with high visibility and trail access.
      12 Neil Road, Beaufort, SC 29906
      View Details
    • $2,250,000
      6,273 SF

      Mixed-Use Site in Beaufort, SC

      Mixed-use site with redevelopment potential in a promising corridor.
      8 Neil Road, Beaufort, SC 29906
      View Details
    • $799,000
      7,300 SF

      Highway Frontage Commercial Site

      One-acre commercial site with 7,300 SF building and ample parking.
      3520 Trask Parkway, Beaufort, SC 29906
      View Details
    • $799,000

      Highway Frontage Commercial Site

      One-acre commercial site with high-visibility frontage and flexible zoning.
      3520 Trask Parkway, Beaufort, SC 29906
      View Details
    • $575,000

      Established Restaurant Business For Sale

      Turnkey restaurant business with strong revenue and growth potential.
      111 Ribaut Road, Beaufort, SC 29902
      View Details
    • $600,000

      Renovated Commercial Property in Beaufort

      Turnkey investment opportunity in historic Beaufort with high visibility.
      609 Carteret Street, Beaufort, SC 29902
      View Details
    • $725,000

      Mixed-Use Development Land Opportunity

      Flexible mixed-use zoning and significant daily traffic make this a strong site for retail, office, or residential development.
      299 Savannah Highway, Beaufort, SC 29906
      View Details
    • $1,175,000

      Established Restaurant Business Opportunity

      Profitable restaurant business with prime location and high traffic.
      111 Ribaut Road, Beaufort, SC 29902
      View Details
    • $415,000

      Modern Office Suite with ADA Restroom

      Modern office-ready space with an ADA-compliant restroom and dedicated parking on a high-traffic Lady’s Island roadway.
      27 Miller Drive W, Beaufort, SC 29907
      View Details
    • $450,000

      Two-Unit Office Building

      Two independently operating office units, with the upstairs unit currently leased, plus balconies and a shared courtyard.
      12 Celadon Drive, Beaufort, SC 29907
      View Details
    • $525,000

      Commercial Land in Beaufort's District

      1.78-acre commercial parcel zoned T5-UC/RMX in Beaufort, SC.
      85 Burton Hill Road, Beaufort, SC 29902
      View Details
    • $1,400,000
      13,000 SF

      Commercial Opportunity in Beaufort, SC

      Mixed-use property with warehouse, residential units, and commercial potential.
      494 Laurel Bay Road, Beaufort, SC 29906
      View Details

    FAQs

    What type of property is this?
    Land - Rare waterfront homesite in Islands of Beaufort gated community.
    Where is this land located?
    The property is located at 418 Islands Avenue Beaufort, SC.
    What is the asking price?
    The asking price for this property is $399,900.
    What are key features of this property?
    This property features: Rare, premium waterfront lot (over half an acre) in the exclusive, gated community of Islands of Beaufort.; Corner position on Cotton Island, offering exceptional waterfront views.; Soil‑tested and includes HOA‑approved custom house plans available with purchase.
    (843) 263-5962
    We can help!
    Listing Contact
    Jennifer Helms
    Jennifer Helms
    Real Estate License ID: 13361
    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
    418 Islands Avenue, Beaufort, SC 29902
    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!