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

    5020 Il-84 Thomson, IL 61285

    • Hospitality properties
    • 24,336 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 5020 Il-84

    Year built
    1976
    Property size
    24,336 SF
    Property type
    Hospitality properties
    Property subtype
    Motels

    Description

    This exceptional investment opportunity presents a 48-key, two-story hotel in Thomson, Illinois. The SureStay by Best Western property boasts 24,336 square feet and features an interior corridor design. Built in 1976, this established hotel benefits from its proximity to the Mississippi River (2.7 miles), attracting tourists interested in fishing, boating, and hiking. The property's location offers convenient access to outdoor recreation and the rural charm of Thomson, while also being within two hours of Chicago O'Hare Airport. The hotel's strong performance is reflected in its 2023 total revenue of $1,111,815, representing a significant return on investment. This offering includes a 9-hole golf course, restaurant, and bar, adding further revenue streams and potential for growth. The asking price is $2,400,000, representing a multiple of 2.15x the 2023 total revenue. The property's single building, with its two stories, presents a manageable operation with significant upside potential through hands-on management and capitalizing on the expanding local tourism and business travel markets. This is a rare opportunity to acquire a well-established hospitality business with diverse revenue streams in a desirable location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Thomson
    County
    Carroll
    State
    Illinois
    Longitude
    -90.1002
    Latitude
    42.0042

    Comparable in this City

    • Value Estimation by Request

      SureStay by Best Western in Thomson, IL

      SureStay by Best Western and Sand Burr Run Golf & Resort in Thomson, IL
      5020 Illinois 84, Thomson, IL 61285
      View Details
    • Value Estimation by Request
      2.00 Acres

      5020 Illinois Rte 84

      HOTEL/MOTEL • 2.00 Acres
      5020 Illinois Rte 84, Thomson, IL 61285-7695
      View Details
    • Value Estimation by Request
      5,760 SF

      800 1st Mile Rd

      HOTEL/MOTEL • 5,760 SF
      800 1st Mile Rd, Thomson, IL 61285-7752
      View Details
    • Value Estimation by Request
      0.16 Acres

      Il Rte 84

      VACANT COMMERCIAL LAND • 0.16 Acres
      Il Rte 84, Thomson, IL 61285
      View Details
    • Value Estimation by Request
      0.29 Acres

      701 Argo Fay Rte

      OFFICE BUILDING • 0.29 Acres
      701 Argo Fay Rte, Thomson, IL 61285-7772
      View Details
    • Value Estimation by Request
      0.10 Acres

      800 Main St

      OFFICE BUILDING • 0.10 Acres
      800 Main St, Thomson, IL 61285-7776
      View Details

    Similar Nearby for Sale

    • $414,900
      68.00 Acres

      68 Acres Hunter's Dream Land

      68-acre recreational land with creek, trails, and forestry program.
      14094 Three Mile Rd, Thomson, IL 61285
      View Details
    • $239,900
      34.00 Acres

      Recreational Land in Thomson, Illinois

      34-acre recreational land with creek, trails, and building potential.
      14094 Three Mile Rd, Thomson, IL 61285
      View Details
    • $249,900
      4,736 SF

      Main Street Thomson Commercial Property

      Mixed-use building with income potential.
      823 Main St, Thomson, IL 61285
      View Details
    • Contact for pricing
      0.51 Acres

      Wooded Lot Near Mississippi River

      0.51 acre wooded lot suitable for cabin construction.
      3 Squire Cir, Thomson, IL 61285
      View Details
    • Contact for pricing
      0.30 Acres

      Residential Land in Thomson, Illinois

      0.30 acre treed lot suitable for building a new home.
      20 Squire Cir, Thomson, IL 61285
      View Details
    • Contact for pricing

      Nearly 6-Acre Land Opportunity

      Almost 6 acres of flat land, ideal for development.
      6 Two Mile Rd, Thomson, IL 61285
      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.
    5020 Il-84
    Thomson, IL 61285
    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.