Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3103 Odyssey Ct Naperville, IL 60563
    Back to Search
    Property profile & analytics

    3103 Odyssey Ct, Naperville, IL 60563

    View on Map
    • Retail properties & Spaces
    • 2.74 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • The Pivot Room Naperville / Restaurant
    • WhirlyBall Naperville / Bowling Alley

    Property Details for 3103 Odyssey Ct

    Year built
    2019
    Lot size
    2.74 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Bars & Pubs

    Description

    This exceptional investment opportunity presents a 40,653-square-foot, two-story entertainment complex in Naperville, Illinois. Built in 2019, this Class A property boasts a prime location within the City Gate West mixed-use development, directly adjacent to Topgolf and offering convenient access to Interstate 88 and Highway 59. The property features a diverse range of amenities including 12 bowling lanes, billiard tables, a laser tag facility, two WhirlyBall courts, and a full-service restaurant. Two outdoor patios on the second level provide additional space and stunning views. The current tenant's lease expires March 31, 2025, offering a unique chance for the new owner to negotiate favorable long-term lease terms. Situated in a high-income area with over 154,000 vehicles passing daily, this property benefits from a dense population of 161,436 people within a 5-mile radius, boasting an average income exceeding $134,691. The 2.74-acre lot is zoned COM, reflecting its suitability for commercial use. This is a free-standing building in a thriving entertainment district, presenting significant upside potential for a savvy investor. The asking price is $14,250,000, translating to $350.53 per square foot. The property's single-tenant occupancy began October 31, 2019, and the current lease is a Net Lease (NNN) agreement. The tenant has not provided a credit rating.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Naperville
    County
    DuPage
    State
    Illinois
    Longitude
    -88.207
    Latitude
    41.8084

    Comparable in this City

    • Value Estimation by Request
      19,096 SF

      5-21 Rte

      Individual retail properties
      5-21 Rte, Naperville, IL 60563
      View Details
    • Value Estimation
      $2,450,000
      18,375 SF

      1552 Aurora Rd

      RETAIL STORES (PERSONAL SERVICES)
      1552 Aurora Rd, Naperville, IL 60563-8743
      View Details
    • Value Estimation
      $860,000
      10,800 SF

      823 Washington St

      RETAIL STORES (PERSONAL SERVICES)
      823 Washington St, Naperville, IL 60563-3168
      View Details
    • Value Estimation by Request
      2,457 SF

      921 Washington St

      RETAIL STORES (PERSONAL SERVICES)
      921 Washington St, Naperville, IL 60563-2762
      View Details
    • Value Estimation
      $900,000
      7,977 SF

      572 Weston Rdg Dr

      RETAIL STORES (PERSONAL SERVICES)
      572 Weston Rdg Dr, Naperville, IL 60563-4109
      View Details
    • Value Estimation
      $18,410,000
      147,914 SF

      790 Royal Saint George Dr

      RETAIL STORES (PERSONAL SERVICES)
      790 Royal Saint George Dr, Naperville, IL 60563-8955
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      40,653 SF

      Naperville Entertainment Venue Opportunity

      40,653 SF vacant venue in affluent Naperville, Illinois.
      3103 Odyssey Ct, Naperville, IL 60563
      View Details
    • Contact for pricing
      6,500 SF

      High-Visibility Commercial Property Near I-88

      Commercial property with high visibility, modern finishes, and ample parking.
      1823 Freedom Dr, Naperville, IL 60563
      View Details
    • New
      $500,000
      14.70 Acres

      Office and Retail Condo Unit

      Move-in-ready two-level condo unit with half bath, kitchenette, radiant heat, and sprinkler system.
      2108 Ferry Rd, Naperville, IL 60563
      View Details
    • Contact for pricing
      4,025 SF

      Remodeled Meineke in Naperville, Illinois

      Single-tenant, recession-resistant asset with strong operating history.
      1156 E Ogden Ave, Naperville, IL 60563
      View Details
    • $499,000
      14.70 Acres

      Luxury Automotive Gallery Condo

      Showroom-style motor condo with car lift and mezzanine.
      2112 Ferry Rd, Naperville, IL 60563
      View Details
    • Contact for pricing
      7,030 SF

      Luxury Motor Condo in Naperville

      Three-story, 2,300 sq ft unit with deck and balcony.
      2240 West Ferry Rd, Naperville, IL 60563
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,910 SF

      Naperville Retail Space For Rent

      Retail space available in a renovated Naperville shopping center.
      1512 N Naper Blvd, Naperville, IL 60563
      View Details
    • Contact for pricing
      4,239 SF

      Naperville Retail Space For Lease

      Retail space available near I-88 and Naperville North High School.
      790 Royal Saint George Dr, Naperville, IL 60563
      View Details
    • Contact for pricing
      3,260 SF

      Naperville Retail Space Available

      3,260 SF retail space for lease in Naperville, IL.
      1255 E Ogden Ave, Naperville, IL 60563
      View Details
    • Contact for pricing
      11,000 SF

      Naperville Retail Space Available

      Retail property available for lease in Naperville, Illinois.
      1550 Illinois Rte 59, Naperville, IL 60563
      View Details
    • Contact for pricing

      Retail Space in Naperville Corridor

      Retail space available in a high-traffic Naperville location.
      1163 E Ogden Ave, Naperville, IL 60563
      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.
    3103 Odyssey Ct
    Naperville, IL 60563
    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
    3103 Odyssey Ct, Naperville, IL, 60563
    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!