Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    86 Lily Pad Ln Flat Rock, NC 28731
    Back to Search
    Property profile & analytics

    86 Lily Pad Ln, Flat Rock, NC 28731

    View on Map
    • Hospitality properties
    • 60,769 SF
    • 25.00 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 86 Lily Pad Ln

    Lot size
    25.00 lot acres
    Property type
    Hospitality properties
    Property subtype
    Motels

    Description

    This exceptional hospitality investment opportunity presents the Highland Lake Inn and Resort, a stunning 68-key property nestled on 26 acres in the heart of historic Flat Rock, North Carolina. Built in phases, beginning in 1912 and continuing in 1960, the resort boasts a total of 60,769 square feet and features a diverse range of accommodations including cottages, a lodge, the Woodward House, and additional residential units. The property includes ample meeting and reception spaces, along with the acclaimed Seasons restaurant. The asking price is $6,800,000, translating to $111.90 per square foot. The property is zoned R-C and features a variety of amenities and services (detailed specifications available upon request). An owner's residence is included in the sale. The property's location at 86 Lily Pad Ln, Flat Rock, NC 28731, offers unparalleled access to the area's rich history and natural beauty. The property's APN is available upon request. This rare opportunity presents a unique chance to acquire a well-established and profitable resort in a highly desirable location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Flat Rock
    County
    Henderson
    State
    North Carolina
    Longitude
    -82.4327
    Latitude
    35.2833

    Comparable in this City

    • Value Estimation by Request
      15,052 SF

      400 Red Bird Song Rd

      CAMPGROUND, RV PARK
      400 Red Bird Song Rd, Flat Rock, NC 28731
      View Details
    • Value Estimation by Request
      168 SF

      213 Rhett Dr

      CAMPGROUND, RV PARK
      213 Rhett Dr, Flat Rock, NC 28731
      View Details
    • Value Estimation by Request
      1.88 Acres

      Flat

      MOBILE HOME PARK, TRAILER PARK
      Flat, Rock, NC 28731
      View Details
    • Value Estimation by Request
      0.18 Acres

      Flat

      VACANT COMMERCIAL LAND
      Flat, Rock, NC 28731
      View Details
    • Value Estimation by Request
      12.77 Acres

      Flat

      COMMERCIAL (GENERAL)
      Flat, Rock, NC 28731
      View Details
    • Value Estimation by Request
      0.68 Acres

      Flat

      MOBILE HOME PARK, TRAILER PARK
      Flat, Rock, NC 28731
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Prime Commercial Land Opportunity

      18.38 acres of commercial land in Henderson County, North Carolina.
      110 Laurel Acres Ln, Flat Rock, NC 28731
      View Details
    • $6,000,000

      Flat Rock Resort on Highland Lake

      Established resort with expansion potential in Flat Rock, North Carolina.
      86 Lily Pad Ln, Flat Rock, NC 28731
      View Details
    • Contact for pricing

      Highland Lake Development Opportunity

      Lakeside property ideal for a boutique resort or wellness retreat.
      447 Lily Pad Ln, Flat Rock, NC 28731
      View Details
    • Contact for pricing
      60,769 SF

      Flat Rock Resort on Highland Lake

      Resort on 26 acres with lodging, restaurant, and meeting spaces.
      86 Lily Pad Ln, Flat Rock, NC 28731
      View Details
    • Contact for pricing

      Flat Wooded Lot in Flat Rock

      Flat, wooded lot with utilities in desirable Flat Rock.
      000 Red Fox Ln, Flat Rock, NC 28731
      View Details
    • Contact for pricing

      Flat Rock Wooded Homesite Opportunity

      Flat, wooded lot in Flat Rock with utilities available.
      000 Red Fox Ln, Flat Rock, NC 28731
      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.
    86 Lily Pad Ln
    Flat Rock, NC 28731
    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
    86 Lily Pad Ln, Flat Rock, NC, 28731
    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!