Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    117-121 Gordon St Savannah, GA 31401

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    117-121 Gordon St Savannah, GA 31401

    View on Map
    • Commercial real estate
    • 0.23 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 117-121 Gordon St

    Year built
    1854
    Lot size
    0.23 lot acres
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents three contiguous, four-story pre-Civil War brick townhomes situated on a 0.23-acre lot in Savannah's National Historic Landmark District on Gordon Row. Originally constructed in 1853, these Federal/English Regency-style properties currently operate as a thriving bed and breakfast inn with a 30+ year history. The inn boasts three buildings, each featuring en-suite bedrooms, elegant double parlors, and private walled courtyards. Interior highlights include abundant natural light, high ceilings, romantic fireplaces, renovated bathrooms, crown moldings, exposed brick walls, heart pine floors, and ceiling fans. The property's ideal location, just one block from Forsyth Park and steps from Savannah's finest dining, shopping, and attractions, ensures consistent occupancy and strong rental income potential. This unique offering combines the charm of historic Savannah architecture with a proven, successful business model, presenting a rare opportunity for discerning investors seeking a high-return property in a prime location. The property's three buildings provide ample space for guests, while the private courtyards offer tranquil outdoor areas. The combination of historical significance, prime location, and established business operation makes this a truly exceptional investment opportunity in the heart of Savannah's most desirable district.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Savannah
    County
    Chatham
    State
    Georgia
    Longitude
    -81.0967
    Latitude
    32.0713

    Comparable in this City

    • Value Estimation by Request
      0.27 Acres

      Boundary St

      COMMERCIAL (GENERAL) • 0.27 Acres
      Boundary St, Savannah, GA 31401
      View Details
    • Value Estimation by Request
      2,920 SF

      9 Maupas Ave

      COMMERCIAL (GENERAL) • 2,920 SF
      9 Maupas Ave, Savannah, GA 31401-9148
      View Details
    • Value Estimation by Request
      0.17 Acres

      128 Randolph St

      Land • 0.17 Acres
      128 Randolph St, Savannah, GA 31401
      View Details
    • Value Estimation
      $885,000
      6,000 SF

      116 Randolph St

      SHOW ROOM, WAREHOUSE • 6,000 SF
      116 Randolph St, Savannah, GA 31401-2925
      View Details
    • Value Estimation by Request
      0.35 Acres

      220 Anderson St

      Commercial real estate • 0.35 Acres
      220 Anderson St, Savannah, GA 31401
      View Details
    • Value Estimation by Request
      0.06 Acres

      Broughton St

      COMMERCIAL (GENERAL) • 0.06 Acres
      Broughton St, Savannah, GA 31401
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      3,800 SF

      Savannah Triplex with Income Potential

      Three-unit property in Savannah with short-term rental potential.
      1718 Barnard St, Savannah, GA 31401
      View Details
    • $325,000
      0.11 Acres

      Savannah Land Development Opportunity

      Vacant land primed for development in booming Montgomery Street corridor.
      1805 Montgomery St, Savannah, GA 31401
      View Details
    • $675,000
      0.12 Acres

      Savannah Historic District Land Parcel

      Rare opportunity to build your dream home near Forsyth Park.
      217 E Park Ave, Savannah, GA 31401
      View Details
    • $70,000
      0.08 Acres

      Residential Lot in Downtown Savannah

      Vacant residential lot suitable for building in Downtown Savannah.
      786 Wolf St, Savannah, GA 31401
      View Details
    • New
      $599,000
      1,496 SF

      Savannah Historic Home with Guest House

      Classic Savannah home with guest house near Starland District.
      629 E 38Th St, Savannah, GA 31401
      View Details
    • New
      $599,000
      3,408 SF

      Savannah Multifamily Investment Opportunity

      Five-unit income property near downtown Savannah with upside potential.
      1703 Reynolds St, Savannah, GA 31401
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Botanical Tea Lounge in Savannah

      Kava House: Savannah's first dedicated kava and tea bar.
      1915 Bull St, Savannah, GA 31401
      View Details
    • Contact for pricing

      Retail Space Available For Rent

      Single tenant retail space available, approximately 1,810 square feet.
      351 Martin Luther King Jr Blvd, Savannah, GA 31401
      View Details
    • Contact for pricing

      Prime Downtown Savannah Office Space

      Professional office building in Savannah's Central Business District.
      24 Drayton St, Savannah, GA 31401
      View Details
    • $25 SF/Yr
      2,700 SF

      Retail Space on Broughton Street

      Retail space available for lease on Broughton Street.
      23 W Broughton St, Savannah, GA 31401
      View Details
    • $34 SF/Yr
      1,500 SF

      Renovated Office Space Available

      Recently renovated office space for rent in Savannah, Georgia.
      355 Martin Luther King Jr Blvd, Savannah, GA 31401
      View Details
    • $47 SF/Yr
      1,325 SF

      Savannah Retail Space For Rent

      Retail space in Savannah's Starland District, available November 2025.
      2517 Bull St, Savannah, GA 31401
      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.
    117-121 Gordon St
    Savannah, GA 31401
    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.
    Sign Up Successful!
    You now have access to more from Realmo!