Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    22 Atlantic Walk Fire Island, NY 11782
    Back to Search
    Property profile & analytics

    22 Atlantic Walk Fire Island, NY 11782

    View on Map
    • Hospitality properties
    • 9,148 SF
    • 0.21 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 22 Atlantic Walk

    Year built
    1970
    Lot size
    0.21 lot acres
    Property size
    9,148 SF
    Property type
    Hospitality properties
    Property subtype
    Hotels

    Description

    Exceptional opportunity to acquire The Madison, a luxurious 9-room hotel in the exclusive Fire Island Pines. This tastefully renovated (2023) property boasts 9,148 square feet across two, three-story buildings situated on a 0.21-acre lot. Each of the nine spacious guest rooms features a private bath, flat-screen TV, air conditioning, premium bedding, and luxurious amenities. The hotel includes a stunning heated pool, a large pool deck with lounge chairs, and an expansive roof deck offering panoramic views. The property's prime location provides unparalleled convenience, being just 60 seconds from both the beach and the harbor. Built in 1970, The Madison is zoned for both commercial and residential use, presenting significant upside potential for revenue growth through enhanced marketing and management. This profitable boutique hotel is situated in the heart of Fire Island Pines, a renowned upscale LGBTQ+ community. The property features 17-foot-high ceilings, custom wood floors, recessed lighting, and abundant natural sunlight. Financial details are available upon request to qualified buyers with a signed non-disclosure agreement. Don't miss this chance to own one of the most exclusive guest houses in Fire Island Pines.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Fire Island
    County
    Suffolk
    State
    New York
    Longitude
    -73.0693
    Latitude
    40.6646

    Comparable in this City

    • Value Estimation
      $7,135,000
      0.34 Acres

      1 Bayview Walk

      HOTEL • 0.34 Acres
      1 Bayview Walk, Sayville, NY 11782
      View Details
    • Value Estimation
      $1,995,000
      1.41 Acres

      5494 Sunrise Hwy

      MOTEL • 1.41 Acres
      5494 Sunrise Hwy, Sayville, NY 11782-1007
      View Details
    • Value Estimation by Request
      27.80 Acres

      2 Midhurst St

      CAMPGROUND, RV PARK • 27.80 Acres
      2 Midhurst St, Sayville, NY 11782
      View Details
    • Value Estimation by Request
      35.56 Acres

      121 Old Broadway Ave

      CAMPGROUND, RV PARK • 35.56 Acres
      121 Old Broadway Ave, Sayville, NY 11782
      View Details
    • Value Estimation
      $620,000
      1.04 Acres

      Clyde St

      COMMERCIAL (GENERAL) • 1.04 Acres
      Clyde St, Sayville, NY 11782
      View Details
    • Value Estimation by Request
      0.12 Acres

      177 Ocean Walk

      BAR, TAVERN • 0.12 Acres
      177 Ocean Walk, Sayville, NY 11782
      View Details

    Similar Nearby for Sale

    • $799,888
      1.20 Acres

      Lakefront Vacant Land Opportunity

      1.20 acre lakefront property with approvals for luxury home.
      81 Old Broadway Ave, Sayville, NY 11782
      View Details
    • New
      $999,999
      0.38 Acres

      Waterfront Land Parcel in Sayville

      Spacious land parcel with potential for residential or investment use.
      48-52 Browns River Rd, Sayville, NY 11782
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,635 SF

      Sayville Medical Office For Lease

      Prime Sayville medical office space.
      188 Main St, Sayville, NY 11782
      View Details
    • Contact for pricing
      27,201 SF

      Retail Space on Sunrise Highway

      End-cap retail space with high visibility and abundant parking.
      5701-5795 Sunrise Hwy, Sayville, NY 11782
      View Details
    • $1,800 /Mo

      Bright Office Space on Main

      Open office space with front street exposure in Sayville.
      186 W Main St, Sayville, NY 11782
      View Details
    • Contact for pricing

      Retail Space For Lease

      Retail space available for lease in Sayville, NY.
      161-255 Montauk Hwy, Sayville, NY 11782
      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.
    22 Atlantic Walk
    Fire Island, NY 11782
    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
    22 Atlantic Walk, Fire Island, NY, 11782
    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!