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

    32100 Benbow Dr Graham, WA 98338

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

    Current Use by Public Records

    • Specialty properties

    Property Details for 32100 Benbow Dr

    Property type
    Specialty properties
    Property subtype
    Marinas

    Description

    Exceptional investment opportunity: A 296.09-acre distressed property featuring Camp Lakeview Resort on Lake Tanwax, near Mt. Rainier National Forest. This unique property includes a marina, 51 RV spaces (42 long-term rentals), 16 additional RV sites, and 65 campsites. The resort boasts event facilities including the 1,950 sq ft Timber Lodge (seats 175), the 14-room Cedar Lodge (sleeps 53), and a restored chapel (seats 100). Five cabins and seven cottages with full kitchens provide additional lodging. Located 32 miles from Tacoma and 54 miles from Seattle, this property offers significant potential for increased revenue through improved marketing and operations of the RV sites, cabins, and event facilities. The asking price is $4,250,000, with a pro-forma NOI of $335,000 and a 7.88% cap rate. The sale is court-ordered, offering a fresh start for a new owner. Excess forested land presents further development possibilities. Alcohol sales are not deed-restricted.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Graham
    County
    Pierce
    State
    Washington
    Longitude
    -122.255
    Latitude
    46.9647

    Comparable in this City

    • Value Estimation by Request

      32919 Benbow Dr

      Marinas
      32919 Benbow Dr, Graham, WA 98338
      View Details
    • Value Estimation by Request
      0.28 Acres

      Meridian E

      VACANT COMMERCIAL LAND • 0.28 Acres
      Meridian E, Graham, WA 98338
      View Details
    • Value Estimation by Request
      0.88 Acres

      11108 Sr 162nd E

      VACANT COMMERCIAL LAND • 0.88 Acres
      11108 Sr 162nd E, Graham, WA 98338
      View Details
    • Value Estimation
      $1,375,000
      14,538 SF

      22205 Meridian E

      SHOPPING CENTER, STRIP CENTER • 14,538 SF
      22205 Meridian E, Graham, WA 98338-9781
      View Details
    • Value Estimation by Request
      418 SF

      5401 Waterfront Drb219

      VEHICLE SALES, RENTALS • 418 SF
      5401 Waterfront Drb219, Graham, WA 98338
      View Details
    • Value Estimation by Request
      1,836 SF

      9921 224th E St

      FINANCIAL BUILDING • 1,836 SF
      9921 224th E St, Graham, WA 98338-7074
      View Details

    Similar Nearby for Sale

    • $1,400,000
      110,207 SF

      Development Opportunity with Approved Short Plat

      2.53 acres approved for 9 lots, includes existing rental home.
      13311 200Th St E Graham, Graham, WA 98338
      View Details
    • $3,967,444

      8.28 Acres in Graham, WA

      8.28 acre parcel in a Rural Activity Center.
      23108 Meridian Ave E, Graham, WA 98338
      View Details
    • $2,100,000

      Corner Lot Near Pierce County Fair

      248,292 sq ft corner lot near Pierce County Fair.
      10301 Eustis Hunt Rd E, Graham, WA 98338
      View Details
    • Contact for pricing

      Residential Building Lot Ready

      Oversized residential lot with utilities and approved septic design.
      19604 95Th Avenue Ct, Graham, WA 98338
      View Details
    • $899,950

      Prime Land in Graham

      1.16 acre commercial land with development potential in Graham.
      22006 Meridian Ave E, Graham, WA 98338
      View Details
    • Contact for pricing
      130,682 SF

      Contractor Yard For Sale

      Prime contractor yard with shop, office, and storage buildings.
      10412 244Th St E, Graham, WA 98338
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,617 SF

      Retail Space in Graham, WA

      Retail space available for lease in Graham, Washington.
      9807-9915 224Th St E, Graham, WA 98338
      View Details
    • Contact for pricing
      1,200 SF

      Retail Space in High-Growth Area

      Retail space with high visibility and ample parking available for rent.
      9909 224Th Street Ct East, Graham, WA 98338
      View Details
    • $1,600 /Mo
      1,000 SF

      Retail Space For Rent

      Retail space available in a great location.
      10118 224Th St E, Graham, WA 98338
      View Details
    • Contact for pricing
      30,899 SF

      Land for Lease in Graham

      Land available for lease in Graham, Washington.
      9927 224Th St E, Graham, WA 98338
      View Details
    • Contact for pricing
      32,084 SF

      Fenced Land Parcel For Lease

      32,084 SF of flat, graded, and gated land available.
      19313 Meridian Ave E, Graham, WA 98338
      View Details
    • Contact for pricing
      1,215 SF

      Retail Space in Graham Center

      1,215 SF retail space in well-maintained Graham center.
      9805 224Th St E, Graham, WA 98338
      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.
    32100 Benbow Dr
    Graham, WA 98338
    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.