Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    12 Willhoit Ln Theodosia, MO 65761
    Property profile & analytics

    12 Willhoit Ln, Theodosia, MO 65761

    View on Map
    • Specialty properties
    • 1,376 SF
    • 24.97 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Specialty properties

    Property Details for 12 Willhoit Ln

    Year built
    1940
    Lot size
    24.97 lot acres
    Property type
    Specialty properties
    Property subtype
    Mixed-use properties

    Description

    This exceptional 24.97-acre property in Theodosia, Missouri, presents a unique investment opportunity. Zoned for both commercial and agricultural use, it boasts 1,376 square feet of building space with multifaceted potential. Currently operating as a short-term RV park and "Park & Sell" business, the property offers immediate income streams. The existing building could be repurposed for offices or additional short-term rentals. The land features 12 fruit trees, a well for irrigation, and access to water and sewer provided by the village. Several old logging roads serve as trails, and an easement provides access to a rear portion of the property containing a 13-spring creek. The property's abundant natural resources include crystal-clear spring water, waterfalls, and diverse wildlife, including deer. Additional revenue streams could be generated from harvesting lava rock and the property's abundant produce. Located on US Highway 160, this property offers prime visibility and access within the Theodosia Village limits, bordering CORP property. This versatile property offers endless possibilities for a savvy investor seeking a blend of income generation and recreational enjoyment near Bull Shoals Lake. The year-built is 1940, and the property is a single-story structure.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Theodosia
    County
    Ozark
    State
    Missouri
    Longitude
    -92.6736
    Latitude
    36.5832

    Comparable in this City

    • Value Estimation by Request

      5653 Us-160

      Farms
      5653 Us-160, Theodosia, MO 65761
      View Details
    • Value Estimation by Request
      1,296 SF

      3164 Co Rd

      Multifamily properties
      3164 Co Rd, Longrun, MO 65761
      View Details
    • Value Estimation by Request

      509 L.b. Cook Memorial Dr

      Marinas
      509 L.b. Cook Memorial Dr, Longrun, MO 65761
      View Details
    • Value Estimation by Request
      3,017 SF

      499 10th Acre Loop

      PROFESSIONAL CLUBS/ASSOCIATIONS
      499 10th Acre Loop, Theodosia, MO 65761-6237
      View Details
    • Value Estimation by Request
      5,000 SF

      2247 Co Rd

      Multifamily properties
      2247 Co Rd, Theodosia, MO 65761
      View Details
    • Value Estimation by Request
      2,544 SF

      Theodosia, MO 65761

      STORE/OFFICE (MIXED USE)
      Theodosia, MO 65761
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      68.00 Acres

      Indoor Growing Facility on 20 Acres

      45,000 sq ft indoor growing facility on 20 acres.
      2720 Us Highway 160, Theodosia, MO 65761
      View Details
    • $650,000
      68.00 Acres

      Indoor Growing Facility on 20 Acres

      45,000 SF indoor growing facility on 20 acres.
      2720 Us Highway 160, Theodosia, MO 65761
      View Details
    • $74,900
      5.60 Acres

      5.6 Acre Corner Lot in Theodosia

      5.6 acre corner lot with pond, trees, and fencing.
      County Road 640, Theodosia, MO 65761
      View Details
    • $720,000
      Pending

      160 Acres Fenced Land, Springs

      160 acres of fenced land with abundant spring water.
      Palmer Rd, Theodosia, MO 65761
      View Details
    • $188,000
      9.00 Acres

      Lakefront Land Parcel For Sale

      Secluded lakefront land parcel on Bull Shoals Lake.
      299 Mushroom Ln, Theodosia, MO 65761
      View Details
    • $69,990
      10.00 Acres

      Theodosia, MO 10-Acre Land Parcel

      10 acres near Bull Shoals Lake, ideal for building.
      Rail Holw Rnch, Theodosia, MO 65761
      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.
    12 Willhoit Ln
    Theodosia, MO 65761
    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
    12 Willhoit Ln, Theodosia, MO, 65761
    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!