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
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    54905 Cir Dr Idyllwild, CA 92549

    • Commercial real estate
    • 3,600 SF
    • 0.53 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 54905 Cir Dr

    Year built
    1966
    Lot size
    0.53 lot acres
    Property size
    3,600 SF
    Property type
    Commercial real estate

    Description

    This exceptional commercial property, located at 54905 Circle Drive in Idyllwild, California, presents a unique investment opportunity. Boasting 3,600 square feet of space, this established business enjoys a prominent location and benefits from a highly desirable creekside setting. The property includes a fully equipped kitchen, designed to support the existing restaurant operation, known locally as a favorite entertainment venue. The layout is described as amazing, suggesting a well-designed and functional space ideal for continued success. The 0.53-acre lot provides ample space for outdoor seating or expansion. The current asking price is $799,000, with the owner offering a financing option requiring a $395,000 down payment. This presents a compelling opportunity for an experienced restaurateur or investor seeking a turn-key operation in a vibrant and popular mountain community. The property's reputation as a "world famous" nightlife destination and local favorite speaks to its established clientele and strong potential for continued profitability. This is a rare chance to acquire a well-established business with significant upside in a highly sought-after location. Serious inquiries only.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Idyllwild
    County
    Riverside
    State
    California
    Longitude
    -116.706
    Latitude
    33.7526

    Comparable in this City

    • Value Estimation by Request
      0.09 Acres

      54870 Pne Crst Ave

      COMMERCIAL (GENERAL) • 0.09 Acres
      54870 Pne Crst Ave, Idyllwild, CA 92549-2682
      View Details
    • Value Estimation
      $4,005,000
      23,358 SF

      52500 Temecula Rd

      COMMERCIAL (GENERAL) • 23,358 SF
      52500 Temecula Rd, Idyllwild, CA 92549-2380
      View Details
    • Value Estimation by Request
      849 SF

      25600 Fern Vly Rd

      COMMERCIAL (GENERAL) • 849 SF
      25600 Fern Vly Rd, Idyllwild, CA 92549
      View Details
    • Value Estimation by Request
      3.27 Acres

      19751 Hwy 243

      COMMERCIAL (GENERAL) • 3.27 Acres
      19751 Hwy 243, Idyllwild, CA 92549
      View Details
    • Value Estimation by Request
      40.00 Acres

      52101 Red Hl Rd

      Commercial real estate • 40.00 Acres
      52101 Red Hl Rd, Idyllwild, CA 92549
      View Details
    • Value Estimation by Request
      3.97 Acres

      Idyllwild, CA 92549

      COMMERCIAL (GENERAL) • 3.97 Acres
      Idyllwild, CA 92549
      View Details

    Similar Nearby for Sale

    • $485,000
      0.31 Acres

      Idyllwild Commercial Property: Prime Location

      Charming 960 sq ft, .31 acre lot, endless potential.
      54730 Cir Dr, Idyllwild, CA 92549
      View Details
    • $799,000

      Idyllwild Former Church with Charm

      Unique 3,248 SF former church in Idyllwild for sale.
      25970 Cedar St, Idyllwild, CA 92549
      View Details
    • $125,555

      Updated Furnished Mobile Home

      Move-in ready, updated 2-bedroom mobile home with smart features.
      26350 Delano Dr, Idyllwild, CA 92549
      View Details
    • $745,000

      Idyllwild-Pine Cove Specialty Property

      Specialty property available for sale in Idyllwild-Pine Cove.
      54585 Cir Dr, Idyllwild, CA 92549
      View Details
    • $168,000
      2.18 Acres

      Idyllwild Land with Mountain Views

      2.18 acre parcel with mountain views, ideal for building.
      25450 Norwood Dr, Idyllwild, CA 92549
      View Details
    • $745,000
      1,900 SF

      Idyllwild Commercial Building For Sale

      Dual-building commercial property in downtown Idyllwild with five fully occupied units.
      54585 N Cir Dr, Idyllwild, CA 92549
      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.
    54905 Cir Dr
    Idyllwild, CA 92549
    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.