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
    Property profile & analytics

    100 Yacht Clb Dr San Rafael, CA 94901-4051

    • Commercial real estate
    • 23,247 SF
    • 2.20 lot acres
    OFF-MARKET
    Last Sale
    May 11, 2023
    Value Estimations
    $645,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-2911377
    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

    • Commercial real estate

    Property Details for 100 Yacht Clb Dr

    Year built
    1951
    Lot size
    2.20 lot acres
    Property size
    23,247 SF
    Property type
    Commercial real estate
    APN
    014-152-42
    APU
    1415242

    Description

    This exceptional investment opportunity presents a rare chance to acquire a prominent waterfront restaurant property located at 100 Yacht Club Dr, San Rafael, CA 94901. The property boasts a substantial 15,000 square feet of commercial space, ideally suited for a restaurant, bar, or event center. Built in 1951, this two-story building sits on a generous 95,768 square foot lot and offers ample parking with 157 spaces. The property's waterfront location provides stunning views and unique opportunities for outdoor dining and entertainment. The sale includes some existing restaurant and bar equipment, offering a head start for a new operator. The property is zoned M-C & W, allowing for a variety of uses. The asking price is $4,990,000, translating to $332.67 per square foot. This property's history includes operation as a successful restaurant and bar with live entertainment, most recently known as Terrapin Crossroads. The property also includes boat docks/slips, along with exterior patio and deck areas, enhancing its appeal and potential. The property's Assessed Parcel Number (APN) is 014-152-39. This is a truly unique opportunity to own a piece of San Rafael's waterfront history and create a thriving business.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $645,000

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

    Location Insight

    • Map
    • Local Demand
    City
    San Rafael
    County
    Marin
    State
    California
    Longitude
    -122.516
    Latitude
    37.9683
    CBSA code
    41860
    CBSA name
    SAN FRANCISCO-OAKLAND-FREMONT, CA METROPOLITAN 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
    2024
    $37,532
    $839,092
    $2,130,699
    $2,969,791
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $565,000
      2.24 Acres

      409 3rd St

      COMMERCIAL (GENERAL) • 2.24 Acres
      409 3rd St, San Rafael, CA 94901-3548
      View Details
    • Value Estimation
      $390,000
      5.27 Acres

      209 3rd St

      COMMERCIAL (GENERAL) • 5.27 Acres
      209 3rd St, San Rafael, CA 94901-3546
      View Details
    • Value Estimation
      $305,000
      4,100 SF

      40 Louise St

      COMMERCIAL (GENERAL) • 4,100 SF
      40 Louise St, San Rafael, CA 94901-4718
      View Details
    • Value Estimation
      $510,000
      22,282 SF

      1120 Nye St

      COMMERCIAL (GENERAL) • 22,282 SF
      1120 Nye St, San Rafael, CA 94901-6102
      View Details
    • Value Estimation
      $380,000
      320 SF

      24 Smt Ave

      COMMERCIAL (GENERAL) • 320 SF
      24 Smt Ave, San Rafael, CA 94901-2411
      View Details
    • Value Estimation
      $370,000
      4,904 SF

      28 Smt Ave

      COMMERCIAL (GENERAL) • 4,904 SF
      28 Smt Ave, San Rafael, CA 94901-2411
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Prime San Rafael Development Land

      2.41-acre site, 70 townhomes entitled
      88 Vivian St, San Rafael, CA 94901
      View Details
    • $3,600,000
      10,335 SF

      San Rafael Office Redevelopment Opportunity

      10,335 SF office building with redevelopment potential.
      790 Mission Ave, San Rafael, CA 94901
      View Details
    • $5,250,000
      12,684 SF

      Mixed-Use Property in Downtown San Rafael

      Mixed-use property with residential and commercial units in vibrant downtown.
      1226-1230 4Th St, San Rafael, CA 94901
      View Details
    • $1,550,000

      San Rafael Triplex with Views

      Well-maintained triplex near downtown San Rafael with tenant-paid utilities.
      17 Prospect Dr, San Rafael, CA 94901
      View Details
    • Contact for pricing

      Residential Units on Large Lot

      Three structures with ten residential units on 1.13 acres.
      1485 Lincoln Ave, San Rafael, CA 94901
      View Details
    • $1,298,000
      2,558 SF

      San Rafael Executive Office Building

      Charming Office, 2558 SF, 10 Parking Spots
      1115 Irwin St, San Rafael, CA 94901
      View Details

    Similar Nearby for Lease

    • $2 SF/Yr

      Prime Retail Space on 4th

      Retail space with frontage display windows and great visibility.
      1310 4Th St, San Rafael, CA 94901
      View Details
    • $2 SF/Yr

      Remodeled Retail Space in San Rafael

      Recently remodeled retail space with excellent visibility and natural light.
      1820 4Th St, San Rafael, CA 94901
      View Details
    • $47 SF/Yr
      1,800 SF

      San Rafael Office Space Available

      Office space with convenient access to amenities and Highway 101.
      819 5Th Ave, San Rafael, CA 94901
      View Details
    • $1.70 SF/Yr
      450 SF

      Francisco Blvd Office Space Available

      Office space available on Francisco Blvd in San Rafael.
      863 Francisco Blvd, San Rafael, CA 94901
      View Details
    • $21 SF/Yr
      4,922 SF

      San Rafael Office & Warehouse

      Office and warehouse space with convenient access to major transportation.
      2505 Kerner Blvd, San Rafael, CA 94901
      View Details
    • $2.00 SF/Yr
      2,819 SF

      San Rafael Warehouse Space Available

      2819 square foot warehouse space for rent in San Rafael.
      21 Duffy Pl, San Rafael, CA 94901
      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.
    100 Yacht Clb Dr
    San Rafael, CA 94901-4051
    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.