Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    132 Mesa Ln Bristol, VA 24201
    Back to Search
    Property profile & analytics

    132 Mesa Ln, Bristol, VA 24201

    View on Map
    • Apartment buildings
    • 44,833 SF
    • 7.35 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 132 Mesa Ln

    Year built
    1939
    Lot size
    7.35 lot acres
    Property type
    Apartment buildings

    Description

    Holston View Apartments, a 52-unit apartment complex located at 132 Mesa Ln, Bristol, VA 24201, presents a compelling investment opportunity. This stabilized, Class B multifamily property boasts 44,833 square feet across six, two-story buildings situated on a 7.35-acre lot. Built in 1939 and renovated in 2024, the property features a mix of studio, one-bedroom, two-bedroom, and three-bedroom units. Currently operating at 86.54% occupancy (as of September 17, 2024), the property generates a Net Operating Income (NOI) of $326,296, with a pro-forma NOI of $439,413. The asking price is $5,800,000, representing a current cap rate of 5.63% and a pro-forma cap rate of 7.58%. The price per unit is $111,538.46, and the price per square foot is $129.37. Its prime location offers convenient access to the Hard Rock Hotel and Casino (a 5-minute drive) and the vibrant downtown area (a 10-minute drive), benefiting from the area's economic growth and increased tourism. This presents a strong value-add opportunity with below-market rents, allowing for significant rental income increases. The property is not subject to a ground lease.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Bristol
    County
    Scott
    State
    Virginia
    Longitude
    -82.1763
    Latitude
    36.6099

    Comparable in this City

    • Value Estimation by Request
      3,547 SF

      533 Island Rd

      Multifamily properties
      533 Island Rd, Bristol, VA 24201
      View Details
    • Value Estimation by Request
      4.70 Acres

      269 Superior Cir

      Multifamily properties
      269 Superior Cir, Bristol, VA 24201
      View Details
    • Value Estimation by Request

      2524 Skyline Rdg

      Land
      2524 Skyline Rdg, Bristol, VA 24201
      View Details
    • Value Estimation by Request
      5.69 Acres

      Amy St

      Land
      0 Amy St, Bristol, VA 24201
      View Details
    • Value Estimation by Request
      0.22 Acres

      Rr Prop

      VACANT COMMERCIAL LAND
      Rr Prop, Bristol, VA 24201
      View Details
    • Value Estimation by Request

      Magis Dr

      COMMERCIAL (GENERAL)
      Magis Dr, Bristol, VA 24201
      View Details

    Similar Nearby for Sale

    • $3,000,000
      1.58 Acres

      Multi-Family Investment Opportunity, Bristol VA

      Multi-family property with 20 units, strong income potential.
      1740 Bonham Rd, Bristol, VA 24201
      View Details
    • $1,750,000

      LIHTC Multifamily Investment Opportunity

      Multifamily property in Bristol, VA with 32 units.
      144 Harbor Lndg, Bristol, VA 24201
      View Details
    • $425,000
      2,817 SF

      Bristol Multifamily Investment Opportunity

      Income-producing property near Hard Rock Casino with expansion potential.
      2412 Bradley St, Bristol, VA 24201
      View Details
    • $349,999
      5.69 Acres

      Bristol Multifamily Land Investment

      5.7 Acres, R3 Zoned, Prime Location
      0 Amy St, Bristol, VA 24201
      View Details
    • Contact for pricing
      4,109 SF

      Historic Downtown Commercial Space

      Adaptable commercial space in Bristol's historic downtown district.
      171 Piedmont Ave, Bristol, VA 24201
      View Details

    Similar Nearby for Lease

    • $3,000,000
      15,000 SF

      Multi-Family Investment Opportunity in Bristol

      20-unit multi-family property for rent in Bristol, Virginia.
      1740 Bonham Rd, Bristol, VA 24201
      View Details
    • $6 SF/Yr
      9,670 SF

      Bristol Commercial Space with B-3 Zoning

      Versatile commercial property in Bristol with showroom, warehouse, and office space.
      W State St, Bristol, VA 24201
      View Details
    • Contact for pricing
      1,750 SF

      Retail Space in Bristol, VA

      Retail space for lease in prime Bristol, VA location.
      1319 Euclid Ave, Bristol, VA 24201
      View Details
    • $142,000
      1,700 SF

      Versatile Commercial Building on Commonwealth Avenue

      Large building with high visibility, suitable for various business uses.
      471 Commonwealth Ave, Bristol, VA 24201
      View Details
    • Contact for pricing
      2,500 SF

      Remodeled Commercial Space on State

      Remodeled commercial space available for lease on State Street.
      809 State St, Bristol, VA 24201
      View Details
    • $36,502
      62,574 SF

      Former Coca-Cola Distribution Center

      High-traffic location near Hard Rock Cafe Casino and I-81.
      1913 W State St, Bristol, VA 24201
      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.
    132 Mesa Ln
    Bristol, VA 24201
    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
    132 Mesa Ln, Bristol, VA, 24201
    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!