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

    W2920/W2924/W2928 Gruenhagen Rd Birchwood, WI 54817

    • Commercial real estate
    • 8,187 SF
    • 1.64 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for W2920/W2924/W2928 Gruenhagen Rd

    Lot size
    1.64 lot acres
    Property size
    8,187 SF
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents Sunset Resort, a thriving lakeside property situated on 1.64 acres in Birchwood, Wisconsin. The resort boasts eleven cabins, each meticulously updated with modern amenities. These improvements include new composite decks and railings, LP siding, windows, luxury vinyl plank and carpeting, updated roofs, remodeled cabin kitchens, fresh interior paint, some bathroom renovations, and new AC/heat mini-split systems. Electrical wiring has also been completely updated throughout the cabins. The resort also features a newly constructed main building (formerly a bar) completed in 2022, showcasing high-end finishes such as vaulted rustic ceilings and beam work, a stunning kitchen and dining area, and a large stamped concrete patio. The property includes new docks and a fish house, enhancing the lakeside experience. Guests enjoy the recently rebuilt bar area. Ample parking is available in large lots across the road. The resort sits on the shores of 19-mile Long Lake, offering 350 feet of low-elevation waterfront access with breathtaking views. The lake itself boasts 10 miles of undeveloped shoreline, providing excellent fishing, swimming, and access to a nearby golf course and marina. The surrounding area is ideal for outdoor enthusiasts, with ample opportunities for ATV riding and snowmobiling. The resort's 23 bedrooms across its 10 remodeled cabins, combined with the newly constructed main building, offer significant rental potential and a strong return on investment. This turnkey operation is ready for a new owner to continue its success.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Birchwood
    County
    WASHBURN
    State
    Wisconsin
    Longitude
    -91.5513
    Latitude
    45.6593

    Comparable in this City

    • Value Estimation by Request
      4,720 SF

      301 Main St

      Commercial real estate • 4,720 SF
      301 Main St, Birchwood, WI 54817
      View Details
    • Value Estimation
      $230,000
      0.21 Acres

      Birchwood, WI 54817

      COMMERCIAL (GENERAL) • 0.21 Acres
      Birchwood, WI 54817
      View Details
    • Value Estimation
      $245,000
      1.00 Acre

      Birchwood, WI 54817

      COMMERCIAL (GENERAL) • 1.00 Acre
      Birchwood, WI 54817
      View Details
    • Value Estimation
      $235,000
      29.96 Acres

      Birchwood, WI 54817

      COMMERCIAL (GENERAL) • 29.96 Acres
      Birchwood, WI 54817
      View Details
    • Value Estimation
      $230,000
      8.00 Acres

      Birchwood, WI 54817

      COMMERCIAL (GENERAL) • 8.00 Acres
      Birchwood, WI 54817
      View Details
    • Value Estimation
      $200,000
      4.00 Acres

      Birchwood, WI 54817

      COMMERCIAL (GENERAL) • 4.00 Acres
      Birchwood, WI 54817
      View Details

    Similar Nearby for Sale

    • $1,985,000
      5,787 SF

      Birchwood Resort: Prime Investment

      Profitable resort, 9 cabins, 22 beds, stunning lake views.
      W2928 Gruenhagen Rd, Birchwood, WI 54817
      View Details
    • $279,000
      3,930 SF

      Birchwood Commercial Building For Sale

      Turn-key cafe, fully equipped, prime location.
      306 Main St, Birchwood, WI 54817
      View Details
    • $290,000
      4,720 SF

      301 Main St, Birchwood, WI 54817

      Commercial real estate • 4,720 SF
      301 Main St, Birchwood, WI 54817
      View Details
    • $499,000
      3,702 SF

      Birchwood Bar & Grill - Turnkey Business

      Thriving Bar & Grill, Established Business, Real Estate Included
      114 Main St, Birchwood, WI 54817
      View Details
    • $34,000
      1.01 Acres

      Recreational Land Near Red Cedar Lake

      Two lots with access to Red Cedar Lake amenities.
      lot 26 & 29 Loch Lomond Blvd, Birchwood, WI 54817
      View Details
    • $259,000
      2,470 SF

      Turnkey Commercial Building in Birchwood

      Renovated commercial building on a corner lot in Birchwood, WI.
      306 N Main St, Birchwood, WI 54817
      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.
    W2920/W2924/W2928 Gruenhagen Rd
    Birchwood, WI 54817
    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.