Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    25202 Is Pne Dr Waves, NC 27982
    Back to Search
    Property profile & analytics

    25202 Is Pne Dr, Waves, NC 27982

    View on Map
    • Commercial real estate
    • 1,800 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 25202 Is Pne Dr

    Year built
    1995
    Property type
    Commercial real estate

    Description

    This exceptional business opportunity in Waves, NC, presents a 1,800-1,900 square foot, two-story building on a 20,000-20,001 square foot lot. Built in 1995 and zoned S-1, the property boasts a charming, rustic ambiance, currently operating as a well-established restaurant with 52-seat capacity across dual-level screened porches. All kitchen equipment and furniture are included in the sale price of $750,000. The property's strategic location near major campgrounds, residential areas, and hotels ensures consistent high tourist foot traffic. This presents a unique opportunity for a savvy entrepreneur to continue operating the existing restaurant or explore alternative uses for this versatile building. The property is being sold "as is." The building consists of one unit.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Waves
    County
    Dare
    State
    North Carolina
    Longitude
    -75.4668
    Latitude
    35.5728

    Comparable in this City

    • Value Estimation by Request
      2,000 SF

      25855 Outer Banks Scenic Bywy

      OFFICE/RESIDENTIAL (MIXED USE)
      25855 Outer Banks Scenic Bywy, Waves, NC 27982
      View Details
    • Value Estimation by Request
      6,433 SF

      25204 Mac-oca Dr

      BOARDING/ROOMING HOUSE
      25204 Mac-oca Dr, Waves, NC 27982
      View Details
    • Value Estimation by Request
      2,816 SF

      25206 Bold Dune Dr

      OFFICE/RESIDENTIAL (MIXED USE)
      25206 Bold Dune Dr, Waves, NC 27982
      View Details
    • Value Estimation by Request
      2,560 SF

      25205 Mac-oca Dr

      OFFICE/RESIDENTIAL (MIXED USE)
      25205 Mac-oca Dr, Waves, NC 27982
      View Details
    • Value Estimation by Request
      2,144 SF

      25579 Nc Hwy 12

      OFFICE/RESIDENTIAL (MIXED USE)
      25579 Nc Hwy 12, Waves, NC 27982
      View Details
    • Value Estimation by Request
      1,549 SF

      Nc 12th Hwy

      OFFICE/RESIDENTIAL (MIXED USE)
      Nc 12th Hwy, Waves, NC 27982
      View Details

    Similar Nearby for Sale

    • $215,000
      0.37 Acres

      Cleared Homesite in Waves, NC

      Cleared homesite near the ocean, ready for your beach getaway.
      25229 Lee Oneal Ln, Waves, NC 27982
      View Details
    • $199,000
      0.24 Acres

      Coastal Land in Waves, NC

      Land in Waves, NC, moments from the ocean.
      25245 Sea Isle Hills Dr, Waves, NC 27982
      View Details
    • $225,000
      0.37 Acres

      Hatteras Island Homesite Near Ocean

      Cleared homesite near the ocean with potential ocean and sound views.
      25231 Lee Oneal Ln, Waves, NC 27982
      View Details
    • $1,500,000
      2.23 Acres

      Soundfront Land in Waves, NC

      2.23 acres of soundfront property in a kiteboarding destination.
      25796 Nc 12 Hwy, Waves, NC 27982
      View Details
    • New
      $1,345,000
      3.43 Acres

      Oceanfront Development Land Opportunity

      Oceanfront acreage in S-1 zoning with an approved RV resort site plan and substantially completed site preparation.
      Nc 12 Hwy, Waves, NC 27982
      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.
    25202 Is Pne Dr
    Waves, NC 27982
    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
    25202 Is Pne Dr, Waves, NC, 27982
    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!