Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1103 21St St Vero Beach, FL 32960
    Back to Search
    Property profile & analytics

    1103 21St St, Vero Beach, FL 32960

    View on Map
    • Turn key restaurants
    • 5,145 SF
    • 0.67 lot acres
    For Sale
    $1,695,000
    View Listing →
    Vero Beach Investment Opportunity For Sale
    $1,695,000
    5,145 SF

    Vero Beach Investment Opportunity

    Fully leased building in Vero Beach with 8.5% ROI.

    1103 21st Street, Vero Beach, FL 32960
    View Listing
    Property ID
    US18-3456588
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Turn key restaurants

    Property Details for 1103 21St St

    Year built
    1930
    Construction
    WOOD
    Lot size
    0.67 lot acres
    Zone code
    C-1B
    Property type
    Turn key restaurants
    APN
    33-39-01-00022-0020-00001.0
    APU
    9223372036854775807

    Description

    This iconic Vero Beach restaurant building, a well-established landmark, presents a remarkable opportunity for lease or sale. Spanning 5,145 square feet on a .67-acre lot (29,185.2 sq ft), this single-tenant property boasts approximately 87 feet of road frontage on US1 and 165 feet on SR 60 West. The building, constructed in 1930, features upscale fixed dining rooms and a bar, along with an inviting outdoor patio and bar area. This turnkey operation includes a full liquor license and ample parking, catering to a dedicated customer base along the Treasure Coast. The property is zoned C-1B (General Commercial Trades and Services) in Indian River County, Florida, and benefits from city water and FPL utilities. Annual property taxes are $11,065.84 (2022). Lease terms are $12,000 per month plus sales tax, while the sale price is $1,600,000. Furnishings and equipment are available for an additional $125,000. This is an exceptional opportunity to acquire a thriving business in a prime Vero Beach location. The address is 1103 21st St, Vero Beach, FL 32960.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Vero Beach
    County
    Indian River
    State
    Florida
    Longitude
    -80.3956
    Latitude
    27.6392
    CBSA code
    42680
    CBSA name
    SEBASTIAN-VERO BEACH, FL 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
    $10,564
    $246,330
    $245,281
    $491,611
    -
    $246,330
    $245,281
    $491,611

    Comparable in this City

    • Value Estimation
      $810,000
      11,172 SF

      1135 19th Pl

      RESTAURANT
      1135 19th Pl, Vero Beach, FL 32960
      View Details
    • Value Estimation by Request
      1,254 SF

      1766 14th Ave

      RESTAURANT
      1766 14th Ave, Vero Beach, FL 32960-3608
      View Details
    • Value Estimation by Request
      3,648 SF

      1902 Us Hwy 1st 1

      RESTAURANT
      1902 Us Hwy 1st 1, Vero Beach, FL 32960-5418
      View Details
    • Value Estimation by Request
      2,676 SF

      1605 Us Hwy 1st 1

      RESTAURANT
      1605 Us Hwy 1st 1, Vero Beach, FL 32960-5542
      View Details
    • Value Estimation
      $935,000
      2,571 SF

      1130 20th Pl

      RESTAURANT
      1130 20th Pl, Vero Beach, FL 32960-5362
      View Details
    • Value Estimation by Request
      4,924 SF

      4000 Atlantic Blvd

      RESTAURANT
      4000 Atlantic Blvd, Vero Beach, FL 32960-2479
      View Details

    Similar Nearby for Sale

    • $1,695,000
      5,145 SF

      Vero Beach Commercial Investment

      Fully leased building in Vero Beach with 8.5% ROI.
      1103 21St St, Vero Beach, FL 32960
      View Details
    • Contact for pricing
      5,145 SF

      Vero Beach Investment Opportunity

      Fully leased building in Vero Beach with 8.5% ROI.
      1103 21St St, Vero Beach, FL 32960
      View Details
    • $5,900,000
      36,545 SF

      Vero Beach Mixed-Use Investment

      Prime mixed-use commercial complex in thriving Vero Beach market.
      1615 14Th Ave, Vero Beach, FL 32960
      View Details
    • Contact for pricing

      Vero Landmark Mixed-Use Property

      Mixed-use property featuring residential and commercial units in historic building.
      2101 14Th Ave, Vero Beach, FL 32960
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr

      Versatile Commercial Space For Lease

      5,000 SF open space suitable for retail, medical, or restaurant.
      1635 14Th Ave, Vero Beach, FL 32960
      View Details
    • Contact for pricing
      1,275 SF

      Retail Space on 20th Street

      Retail space with high visibility and signage opportunities available.
      5125-5135 20Th St, Vero Beach, FL 32960
      View Details
    • $13 SF/Yr
      12,000 SF

      Vero Beach Retail Space Available

      Retail space available for lease in Vero Beach, Florida.
      1100 17Th St, Vero Beach, FL 32960
      View Details
    • $29 SF/Yr
      1,615 SF

      Vero Beach Retail Space Available

      Retail space available for lease in Vero Beach, Florida.
      1555 Indian River Blvd, Vero Beach, FL 32960
      View Details
    • New
      $28 SF/Yr
      3,743 SF

      Updated Downtown Office Building

      Updated office space with conference rooms and dedicated parking across from the courthouse.
      1507 20Th St, Vero Beach, FL 32960
      View Details
    View Listing
    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.
    1103 21St St
    Vero Beach, FL 32960
    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
    1103 21St St, Vero Beach, FL, 32960
    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!