Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Waterfront Land in Sunrise Beach Title is generated by Realmo AI

    E Villages Estate Road lot 455 & 456, Sunrise Beach, MO 65079

    View on Map
    Claim this Listing
    For Sale
    $1,950,000

    LAND - Sunrise Beach, MO

    Lot size:
    4.76 Acres
    Added:
    May 8, 2026
    Days on Market:
    20
    Last Refresh:
    May 27 at 5:06 am

    Property Features for E Villages Estate Road lot 455 & 456

    General Information

    Property type
    Land
    Property subtype
    Other
    Parking features
    Driveway
    Standard status
    Active
    APN
    08100220000003026001
    Lot size
    4.76 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    Lots 455 & 456 East Lake Villages Est 1st Add, Camden County, MO (full legal to govern)
    Tax Annual Amount
    15233

    Utilities

    Water front features
    Lake Front
    Water front
    1

    We can help!

    Listing Contact
    THE CONDA DAVIDSON TEAM

    Listing agent THE CONDA DAVIDSON TEAM License #2017006034

    Listing office EXP Realty, LLC 9393 W 110th Street, Suite 500, Lake Ozark, MO

    Listing date May 8, 2026

    MLS# 3587265 Listing URL

    Copyright © 2026 Bagnell Dam Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Almost 5 acres with 220' of shoreline in The Villages' most prestigious area.
    • Huge, gentle topography building site suitable for any style of home.
    • Protected dock envelope.
    • Unmatched privacy.
    • Close proximity to Bagnell Dam activities, groceries, shops, restaurants, and medical facilities.
    • Minutes by boat to water entertainment complexes and fine dining.

    Overview

    This property offers almost 5 acres with 220 feet of shoreline. Located in the Villages, it is a suitable spot for building a home. The topography is gentle. Multi-million dollar homes are located in the surrounding area. The property is situated across the community bridge, providing access to activities on Bagnell Dam, grocery stores, shops, restaurants, and medical facilities. Several water entertainment complexes are accessible by boat, including Dog Days, Redhead Yacht Club, and Backwater Jacks. The Reserve offers a fine dining experience. The property consists of a double lot. The location has a protected dock envelope. The property is comprised of lots 455 & 456.
    Property Profile Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Map

    City
    Sunrise Beach
    County
    Camden
    State
    Missouri
    Longitude
    -92.746102
    Latitude
    38.149296

    Nearby Similar for Sale

    • $4,199,000
      34,000 SF

      Waterfront Marina with Income Potential

      Versatile marina property with multiple revenue streams and expansion possibilities.
      27 Lighthouse Marina Road, Sunrise Beach, MO 65079
      View Details
    • $599,000
      2,981 SF

      Lake of the Ozarks Opportunity

      Live, work, and play at the Lake of the Ozarks.
      250 Sunset Hills Drive, Sunrise Beach, MO 65079
      View Details
    • $1,399,000

      Sunrise Beach Development Opportunity

      Development-ready 5-acre tract with infrastructure in place near Lake.
      Wilbus Drive, Sunrise Beach, MO 65079
      View Details
    • $850,000
      4,742 SF

      Lakefront Hobby Farm with Stable

      4-acre lakefront property with horse stable and large shop.
      28 Delancey St., Sunrise Beach, MO 65079
      View Details
    • $599,000
      2,981 SF

      Lake Ozarks Live Work Play

      Lakefront property perfect for living, working, and recreation.
      250 Sunset Hills Drive, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lakefront RV lots with amenities and income potential.
      Silver Sands Drive lot: 1, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lakefront RV lots with amenities and income potential.
      Silver Sands Drive lot: 6, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lake of the Ozarks RV lots with full hookups.
      Silver Sands Drive lot: 7, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lakefront RV lots with amenities and rental income potential.
      Silver Sands Drive lot: 5, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lakefront RV lots with amenities and income potential.
      Silver Sands Drive lot: 4, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lakefront RV lots with amenities and income potential.
      Silver Sands Drive lot: 3, Sunrise Beach, MO 65079
      View Details
    • $249,900

      Lakefront RV Resort Opportunity

      Lakefront RV lots with amenities and income potential.
      Silver Sands Drive lot: 8, Sunrise Beach, MO 65079
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - Almost 5 acres with 220' shoreline in prestigious Villages.
    Where is this waterfront land located?
    The property is located at E Villages Estate Road lot 455 & 456 Sunrise Beach, MO.
    What is the asking price?
    The asking price for this property is $1,950,000.
    What are key features of this property?
    This property features: Almost 5 acres with **220' of shoreline** in The Villages' most prestigious area.; Huge, gentle topography building site suitable for any style of home.; Protected dock envelope.
    (866) 224-1761
    We can help!
    Listing Contact
    THE CONDA DAVIDSON TEAM
    Real Estate License ID: 2017006034
    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
    E Villages Estate Road lot: 455 & 456, Sunrise Beach, MO 65079
    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!