Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    1400 Us-31 Honor, MI 49617

    • Hospitality properties
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 1400 Us-31

    Year built
    2005
    Property type
    Hospitality properties
    Property subtype
    Hotels

    Description

    This exceptional 43-key Baymont by Wyndham hotel presents a lucrative investment opportunity. Boasting a strong 10.84% cap rate and a net operating income (NOI) of $650,000 (as of 01/01/2023), this two-story, 2005-built property offers significant potential for growth. Recently renovated in 2021/2022, the hotel is in excellent condition and features an indoor pool, outdoor hot tub, breakfast room, fitness center, and meeting rooms. Additional space is available on the ground floor, along with on-site living quarters. The hotel benefits from a prime location in Beulah, Michigan, near Crystal Lake and Lake Michigan, attracting a significant portion of its business from wedding parties. The property includes 55 parking spaces and sits on a single building. With a 59.11% occupancy rate (as of 01/01/2023), this hotel presents a compelling opportunity for a savvy investor. The asking price is $5,995,000. This property has been pre-approved for an SBA 504b loan.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Honor
    County
    Benzie
    State
    Michigan
    Longitude
    -86.0224
    Latitude
    44.6409

    Comparable in this City

    • Value Estimation by Request
      5.01 Acres

      Beulah, MI 49617

      VACANT COMMERCIAL LAND • 5.01 Acres
      Beulah, MI 49617
      View Details
    • Value Estimation by Request
      0.41 Acres

      Beulah, MI 49617

      VACANT COMMERCIAL LAND • 0.41 Acres
      Beulah, MI 49617
      View Details
    • Value Estimation by Request
      0.10 Acres

      261 Benzie Blvd

      COMMERCIAL (GENERAL) • 0.10 Acres
      261 Benzie Blvd, Beulah, MI 49617-5119
      View Details
    • Value Estimation by Request
      1.10 Acres

      588 Case Rd

      COMMERCIAL (GENERAL) • 1.10 Acres
      588 Case Rd, Beulah, MI 49617-9775
      View Details
    • Value Estimation by Request

      9238 Worden Rd

      COMMERCIAL (GENERAL)
      9238 Worden Rd, Beulah, MI 49617-9731
      View Details
    • Value Estimation by Request
      1.78 Acres

      Honor

      VACANT COMMERCIAL LAND • 1.78 Acres
      Honor, Beulah, MI 49617
      View Details

    Similar Nearby for Sale

    • $69,900
      0.83 Acres

      Beulah Vacant Golf Course Lot

      0.83 acre lot on Champion Hills Golf Course.
      0017 Heather Ridge Trl, Beulah, MI 49617
      View Details
    • $245,000
      1.20 Acres

      Crystal Lake Shared Frontage Land

      1.2-acre parcel with 295 feet of shared Crystal Lake frontage.
      000 Arbutus Ln, Beulah, MI 49617
      View Details
    • $75,000
      5.05 Acres

      Picturesque 5-Acre Parcel in Beulah

      5-acre parcel in Benzie County, close to Beulah and Lake Michigan.
      Parcel B Homestead Rd, Beulah, MI 49617
      View Details
    • $56,900
      1.90 Acres

      Residential Land Near Golf Course

      Large vacant lot near golf, lakes, and Sleeping Bear Dunes.
      0025 Heather Ridge Trl, Beulah, MI 49617
      View Details
    • $56,900
      1.80 Acres

      Beulah Vacant Land Near Golf

      Almost 2 acres near golf course, shopping, and recreation.
      0024 Heather Ridge Trl, Beulah, MI 49617
      View Details
    • $79,900
      1.10 Acres

      Wooded Lot on Golf Course

      One-acre wooded lot on Champion Hill Golf Course.
      0012 Heather Ridge Trl, Beulah, MI 49617
      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.
    1400 Us-31
    Honor, MI 49617
    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.