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

    118 Sws Riv Dr Miami, FL 33130-1419

    • Motels
    • 5,314 SF
    • 0.67 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US18-6273340
    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

    • Motels

    Property Details for 118 Sws Riv Dr

    Year built
    1922
    Construction
    TYPE NOT SPECIFIED
    Lot size
    0.67 lot acres
    Property size
    5,314 SF
    Zone code
    3900:MULTI-FAM,38-62 U/A
    Property type
    Motels
    APN
    01-0201-080-1020
    APU
    102010801020

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Miami
    County
    Miami-dade
    State
    Florida
    Longitude
    -80.2015
    Latitude
    25.7726
    CBSA code
    33100
    CBSA name
    MIAMI-FORT LAUDERDALE-MIAMI 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
    $33,851
    $2,329,280
    $770,720
    $3,100,000
    -
    $2,329,280
    $770,720
    $3,100,000

    Comparable in this City

    • Value Estimation
      $34,635,000
      225,245 SF

      145 11th St

      HOTEL • 225,245 SF
      145 11th St, Miami, FL 33130-4005
      View Details
    • Value Estimation
      $1,370,000
      15,420 SF

      637 Flagler St

      HOTEL • 15,420 SF
      637 Flagler St, Miami, FL 33130-1201
      View Details
    • Value Estimation
      $30,680,000
      116,958 SF

      955 Miami Ave

      HOTEL • 116,958 SF
      955 Miami Ave, Miami, FL 33130-3041
      View Details
    • Value Estimation
      $23,310,000
      261,512 SF

      50 12th St

      HOTEL • 261,512 SF
      50 12th St, Miami, FL 33130-5217
      View Details
    • Value Estimation by Request
      13,535 SF

      528 9th Ave

      HOTEL • 13,535 SF
      528 9th Ave, Miami, FL 33130-2517
      View Details
    • Value Estimation
      $1,645,000
      18,438 SF

      226 5th Ave

      HOTEL • 18,438 SF
      226 5th Ave, Miami, FL 33130-1309
      View Details

    Similar Nearby for Sale

    • $4,300,000

      East Little Havana Motel Opportunity

      25-room motel in Little Havana, near Brickell, fully restored.
      1028 SW 9Th Ave, Miami, FL 33130
      View Details
    • $100,000

      Profitable Vacation Rental Management Business

      Established vacation rental management business with long-term contracts and infrastructure.
      485 Brickell Ave, Miami, FL 33130
      View Details
    • $597,000
      627 SF

      SLS LUX Brickell Master Suite

      Turnkey, fully furnished luxury suite in Brickell with rental flexibility.
      801 S Miami Ave, Miami, FL 33130
      View Details
    • $2,300,000

      Miami Multifamily Investment Opportunity

      Eight-unit building, high rental income.
      550 10Th St, Miami, FL 33130
      View Details
    • $1,899,000

      Miami Retail Land Investment

      High-yield retail land, development potential.
      727 Flagler St, Miami, FL 33130
      View Details
    • Contact for pricing
      22,563 SF

      Brickell Retail Condominium For Sale

      22,563 SF retail condominium in Miami's Brickell neighborhood.
      115 SW 8Th St, Miami, FL 33130
      View Details

    Similar Nearby for Lease

    • $2 SF/Yr
      10,000 SF

      Miami Office Space: 10,000 SF

      Prime Miami office, 10,000 sq ft, gated parking.
      436 8Th St, Miami, FL 33130
      View Details
    • $62 SF/Yr
      1,500 SF

      Prime Calle Ocho Warehouse Space

      1,500 SF Warehouse, Miami, FL
      817 8Th St, Miami, FL 33130
      View Details
    • $0.72 SF/Yr
      50,000 SF

      Luxury Downtown Office Suite

      50,000 sq ft Furnished Office Space
      175 7Th St, Miami, FL 33130
      View Details
    • Contact for pricing
      1,798 SF

      Mixed-Use Retail and Residential Complex

      Large mixed-use property with retail, office, and residential spaces.
      600-700 NW 1St Ave, Miami, FL 33130
      View Details
    • Contact for pricing
      1,174 SF

      Miami Flex/Industrial Space Available

      Flex/industrial space available for rent in Miami, Florida.
      7101 N Miami Ave, Miami, FL 33130
      View Details
    • Contact for pricing
      200 SF

      Mary Brickell Village Retail Center

      200,000+ square foot mixed-use center in Miami's Brickell neighborhood.
      901 S Miami Ave, Miami, FL 33130
      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.
    118 Sws Riv Dr
    Miami, FL 33130-1419
    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.