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

    103 Bonnabrook Dr Hermitage, TN 37076-1910

    • Warehouses
    • 1,802 SF
    • 0.25 lot acres
    OFF-MARKET
    Value Estimations
    $340,000
    Show details
    Cap Rate Potential
    4.8%
    Warehouses
    Location Intelligence
    Property ID
    US80-0933608
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Warehouses

    Property Details for 103 Bonnabrook Dr

    Year built
    1994
    Lot size
    0.25 lot acres
    Property size
    1,802 SF
    Zone code
    CS
    Property type
    Warehouses
    Property subtype
    Self storage facilities
    APN
    086-01-0-082-00
    APU
    8601008200

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $380,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $300,000
      6.5%
      $275,000
      7%
      $255,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $351,000
      Market price range: $160k - $687k

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $385,000
      Current use
      MEDICAL BUILDING
      $510,000
      Change: +32% Conversion: Difficult
      OFFICE BUILDING
      $495,000
      Change: +28% Conversion: Difficult
      NEIGHBORHOOD: SHOPPING CENTER
      $460,000
      Change: +19% Conversion: Moderate

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Hermitage
    County
    Davidson
    State
    Tennessee
    Longitude
    -86.6256
    Latitude
    36.1918
    CBSA code
    34980
    CBSA name
    NASHVILLE-DAVIDSON--MURFREESBORO--FRANKLIN, TN METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $4,038
    $42,120
    $96,080
    $138,200
    -
    $105,300
    $240,200
    $345,500

    Comparable in this City

    • Value Estimation by Request
      0.26 Acres

      4741 Lebanon Pike

      MINI-WAREHOUSE, STORAGE • 0.26 Acres
      4741 Lebanon Pike, Hermitage, TN 37076
      View Details
    • Value Estimation
      $295,000
      5,093 SF

      3543 Central Pike

      MINI-WAREHOUSE, STORAGE • 5,093 SF
      3543 Central Pike, Hermitage, TN 37076
      View Details
    • Value Estimation
      $1,010,000
      6,500 SF

      3532 Central Pike

      MINI-WAREHOUSE, STORAGE • 6,500 SF
      3532 Central Pike, Hermitage, TN 37076-2028
      View Details
    • Value Estimation
      $4,110,000
      20,024 SF

      3634 Central Pike

      MINI-WAREHOUSE, STORAGE • 20,024 SF
      3634 Central Pike, Hermitage, TN 37076-3403
      View Details
    • Value Estimation
      $550,000
      4,968 SF

      241 Jackson Mdws Dr

      MINI-WAREHOUSE, STORAGE • 4,968 SF
      241 Jackson Mdws Dr, Hermitage, TN 37076-1426
      View Details
    • Value Estimation
      $765,000
      5,202 SF

      3672 Central Pike

      MINI-WAREHOUSE, STORAGE • 5,202 SF
      3672 Central Pike, Hermitage, TN 37076-3492
      View Details

    Similar Nearby for Sale

    • $699,000
      2,943 SF

      Hermitage Office Building For Sale

      Modern office suite, prime location. Lease or buy.
      248 Jackson Meadows Dr, Hermitage, TN 37076
      View Details
    • $1,199,000
      1,356 SF

      Hermitage Commercial Property For Sale

      Commercial property suitable for office, medical, or retail use.
      4017 Central Pike, Hermitage, TN 37076
      View Details
    • $399,900

      Hermitage Townhome with Upgrades

      Upgraded Hermitage townhome near airport, lake, shopping, and dining.
      735 Tulip Grove Rd, Hermitage, TN 37076
      View Details
    • $1,199,000

      Hermitage Land with Development Potential

      12+ acres in Hermitage with development and income potential.
      6307 N New Hope Rd, Hermitage, TN 37076
      View Details
    • $199,000
      47,916 SF

      Hermitage Commercial Land - Reduced Price!

      Prime Commercial Lot, High Traffic Area, Reduced Taxes.
      4850 Lebanon Rd, Hermitage, TN 37076
      View Details
    • $950,000

      Hermitage Land Near Stones River

      Nearly 6 acres on Stones River, Hermitage, Tennessee.
      Hoggett Ford Rd, Hermitage, TN 37076
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      15,600 SF

      Hermitage Office Space For Lease

      15,600 SF Office/Flex Space in Nashville
      1300 Central Ct, Nashville, TN 37076
      View Details
    • $19 SF/Yr
      2,000 SF

      Hermitage Flex/Industrial Space Available

      Flex/Industrial space available for lease in Hermitage, Tennessee.
      3662-3670 Central Pike, Hermitage, TN 37076
      View Details
    • Contact for pricing

      Retail Space on Lebanon Pike

      Retail space available in a busy Nashville shopping center.
      4485 Lebanon Pike, Nashville, TN 37076
      View Details
    • Contact for pricing
      8,624 SF

      Retail Space in Hermitage, TN

      Retail space available in Hermitage, Tennessee shopping center.
      4451-4491 Lebanon Pike, Hermitage, TN 37076
      View Details
    • Contact for pricing
      1,560 SF

      Hermitage Office Space For Rent

      Office space available for lease in Hermitage, Tennessee.
      1300-1320 Central Ct, Hermitage, TN 37076
      View Details
    • Contact for pricing
      2,808 SF

      Retail Space with Pylon Signage

      Retail space with strong consumer base and pylon signage.
      4642-4724 Lebanon Pike, Hermitage, TN 37076
      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.
    103 Bonnabrook Dr
    Hermitage, TN 37076-1910
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.