Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    9854 Wi-27 Hayward, WI 54843
    Property profile & analytics

    9854 Wi-27, Hayward, WI 54843

    View on Map
    • Hospitality properties
    • 5,228 SF
    • 2.65 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 9854 Wi-27

    Year built
    1980
    Lot size
    2.65 lot acres
    Property type
    Hospitality properties
    Property subtype
    Motels

    Description

    This exceptional investment opportunity presents a meticulously maintained, 9-room motel with an attached owner's residence situated on a spacious 2.65-acre lot just south of downtown Hayward, WI. The property boasts a prime location off State Highway 27, offering convenient access while maintaining a serene atmosphere. Recent renovations (2021-2024) have modernized all nine guest rooms, each equipped with contemporary amenities. Nine dedicated parking spaces cater to guests, supplemented by ample trailer parking. Outdoor amenities include a covered entry, WiFi, playground, firepit, and picnic table. The attached owner's residence provides comfortable living, featuring a main-level bedroom, full bathroom, open-concept living and dining area with vaulted ceilings, a galley kitchen, and two versatile lofts. A heated, two-car detached garage offers additional storage. The motel's strong financial performance is reflected in its current NOI of $67,409 and a pro-forma NOI of $79,325, yielding a current cap rate of 10.37% and a pro-forma cap rate of 12.20%. Built between 1980 and 1991, this single-story, 5,228 square foot building sits on a lot with Residential zoning (APN 13289). This turnkey operation offers a unique blend of business and residential living in a desirable location. The asking price is $650,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Hayward
    County
    Sawyer
    State
    Wisconsin
    Longitude
    -91.4981
    Latitude
    45.9889

    Comparable in this City

    • Value Estimation by Request
      4,306 SF

      9293N County Hwy

      Motels
      9293N County Hwy, Hayward, WI 54843
      View Details
    • Value Estimation by Request
      3,500 SF

      14392 Co Hwy

      Restaurants
      14392 Co Hwy, Hayward, WI 54843
      View Details
    • Value Estimation by Request
      7,206 SF

      8534 Deerfoot Rd

      Hotels
      8534 Deerfoot Rd, Hayward, WI 54843
      View Details
    • Value Estimation by Request
      9,540 SF

      9921 Hwy

      Commercial real estate
      9921 Hwy, Hayward, WI 54843
      View Details
    • Value Estimation by Request
      27.73 Acres

      Hayward, WI 54843

      VACANT COMMERCIAL LAND
      Hayward, WI 54843
      View Details
    • Value Estimation by Request
      2.91 Acres

      Hayward, WI 54843

      VACANT COMMERCIAL LAND
      Hayward, WI 54843
      View Details

    Similar Nearby for Sale

    • $299,900

      Lost Land Lake Development Opportunity

      Waterfront land with redevelopment potential on Lost Land Lake.
      13019 North Red Deer Rd, Hayward, WI 54843
      View Details
    • $675,000
      4,600 SF

      Iconic Victorian Bed & Breakfast

      Historic Hayward property with income potential and modern functionality.
      10634 Kansas Ave, Hayward, WI 54843
      View Details
    • Contact for pricing
      7,206 SF

      Deerfoot Lodge & Resort ForSale

      Profitable resort on the shores of Chippewa Flowage.
      8534 N Deerfoot Rd, Hayward, WI 54843
      View Details
    • $299,900
      0.43 Acres

      Waterfront Land Ready to Build

      Scenic waterfront parcel primed for residential or commercial development.
      13019N Red Deer Rd, Hayward, WI 54843
      View Details
    • $2,700,000
      16,140 SF

      Hayward Restaurant, Lodge & Venue

      Turnkey restaurant, lodge, and event venue in Hayward, Wisconsin.
      15850 T-Bone Ln, Hayward, WI 54843
      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.
    9854 Wi-27
    Hayward, WI 54843
    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
    9854 Wi-27, Hayward, WI, 54843
    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!