Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    405 Chickamauga Dr Dayton, TN 37321-4222

    • Hotels
    • 23,874 SF
    • 0.74 lot acres
    OFF-MARKET
    Value Estimations
    $370,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US80-2198525
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • PB Lodge / Lodge

    Property Details for 405 Chickamauga Dr

    Year built
    2021
    Lot size
    0.74 lot acres
    Property size
    23,874 SF
    Property type
    Hotels
    APN
    090P C 00700
    APU
    090PC00700

    Description

    This exceptional 22,528-square-foot Class A apartment building in Dayton, Tennessee presents a compelling redevelopment opportunity. Originally constructed in 2021 as a hotel, the property boasts 26 units and is zoned for commercial hospitality use, making it ideally suited for conversion into much-needed workforce housing. The property sits on a 2.17-acre lot and includes a permitted 1.4-acre adjacent parcel, already zoned and entitled for additional construction, allowing for expansion. Detailed construction plans for a Phase II development, which could add another 26 units, are included in the sale. The building's modern design and spacious layout are well-suited for multifamily use. With a current pro-forma NOI of $296,588 and a 10% cap rate, this $3,200,000 investment offers significant potential for investors seeking strong returns and the ability to address the community's housing needs. The property's address is 405 Chickamauga Dr, Dayton, TN 37321. The APN is 090P C 008.00, 090P C 007.00. This is a fee-simple ownership opportunity

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $370,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Dayton
    County
    Rhea
    State
    Tennessee
    Longitude
    -85.0074
    Latitude
    35.4924
    CBSA code
    19420
    CBSA name
    DAYTON, TN MICROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    0
    $0.00
    $54,920
    $767,120
    $822,040
    -
    $137,300
    $1,917,800
    $2,055,100

    Comparable in this City

    • Value Estimation
      $535,000
      25,602 SF

      8763 Rhea County Hwy

      HOTEL • 25,602 SF
      8763 Rhea County Hwy, Dayton, TN 37321-5926
      View Details
    • Value Estimation
      $540,000
      39,965 SF

      2650 Rhea County Hwy

      HOTEL • 39,965 SF
      2650 Rhea County Hwy, Dayton, TN 37321-5861
      View Details
    • Value Estimation
      $535,000
      31,181 SF

      4450 Rhea County Hwy

      HOTEL • 31,181 SF
      4450 Rhea County Hwy, Dayton, TN 37321-6006
      View Details
    • Value Estimation
      $285,000
      16,094 SF

      7875 Rhea County Hwy

      MOTEL • 16,094 SF
      7875 Rhea County Hwy, Dayton, TN 37321-7923
      View Details
    • Value Estimation
      $270,000
      10,452 SF

      4187 Rhea County Hwy

      MOTEL • 10,452 SF
      4187 Rhea County Hwy, Dayton, TN 37321-6011
      View Details
    • Value Estimation
      $205,000
      1,152 SF

      250 Rose Robinson Ln

      MOTEL • 1,152 SF
      250 Rose Robinson Ln, Dayton, TN 37321
      View Details

    Similar Nearby for Sale

    • $2,100,000
      133.00 Acres

      Prime Dayton TN Commercial Land

      133 Acres, Highway Frontage, Development Potential
      00 Rhea County Hwy, Dayton, TN 37321
      View Details
    • $550,000
      Pending

      Dayton, TN Mixed-Use Property

      Multi-family/apartment buildings near major employers and amenities.
      Off Manufacturers Rd, Dayton, TN 37321
      View Details
    • $59,900
      0.69 Acres

      Land Near Chickamauga Lake

      Residential land with lake views near Frazier Park and marina.
      375 Overlook Dr, Dayton, TN 37321
      View Details
    • $825,000
      2.35 Acres

      Dayton, TN Land Opportunity

      2.35 acre property with endless possibilities in Dayton, TN.
      177 S Pine St, Dayton, TN 37321
      View Details
    • $54,900
      0.32 Acres

      Land Near Chickamauga Lake

      Land with lake views, near Frazier Park and boat launch.
      387 Overlook Dr, Dayton, TN 37321
      View Details
    • $44,000
      0.26 Acres

      Residential Lot in Dayton, TN

      Residential lot for sale in Brookstone Heights subdivision.
      211 Mockingbird Ln, Dayton, TN 37321
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      6,000 SF

      Dayton Retail Space - Hwy 3395

      Prime Dayton retail, 2 suites available, high visibility.
      3395 Rhea County Hwy, Dayton, TN 37321
      View Details
    • New
      $2,000 /Mo
      1,450 SF

      Dayton Commercial Building For Rent

      2,900 sq ft commercial building, formerly a daycare center.
      585 Richland St, Dayton, TN 37321
      View Details
    • Contact for pricing

      Retail Development Site Near Walmart

      Retail development site in growing Dayton, Tennessee market.
      Us Hwy 27 & Dayco Dr, Dayton, TN 37321
      View Details
    • Contact for pricing
      2,060 SF

      Retail Space on Rhea County

      Retail space with excellent visibility on Rhea County Hwy.
      2909 Rhea County Hwy, Dayton, TN 37321
      View Details
    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.
    405 Chickamauga Dr
    Dayton, TN 37321-4222
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.