Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1967 Rock Island Rd Rock Island, TN 38581
    Back to Search
    Property profile & analytics

    1967 Rock Island Rd, Rock Island, TN 38581

    View on Map
    • Retail space
    • 3,239 SF
    • 3.00 lot acres
    For Sale
    $3,995,000
    View Listing →
    Turnkey Marina with Restaurant & Store For Sale
    $3,995,000
    5.00 Acres

    Turnkey Marina with Restaurant & Store

    Ready-to-operate marina with multiple income streams in Rock Island.

    1967 Rock Island Rd, Rock Island, TN 38581
    View Listing
    Property ID
    US80-1851320
    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

    • Cotten's Marina / Marina

    Property Details for 1967 Rock Island Rd

    Year built
    2000
    Lot size
    3.00 lot acres
    Property type
    Retail space
    APN
    089019 01400 001
    APU
    8901901400001

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 20, 2016 — Greg Cotten — Deed · related $75k · Security Fsb
    Jun 11, 2010 — Cotten,gregory P & Sherry A — Trustees Deed · related $111k · Security Fsb
    — — Cotten,gregory P & Sherry A — Loan Modification · related $198k · Security Fsb
    — — Cotten,gregory P & Sherry A — Loan Modification · related $132k · Security Fsb
    — — Cotten,gregory P & Sherry A — Loan Modification · related $172k · Security Fsb
    — — Greg Cotten — Deed Of Trust · related $75k · Security Fsb

    Description

    This exceptional turnkey business opportunity encompasses Cottens Marina, a thriving waterfront establishment situated on approximately 5 acres in Rock Island, Tennessee. The property boasts 466+ feet of waterfront, complete with 30 covered boat slips offering year-round rentals and 57 dry storage units. A well-stocked Ship Store provides essential boating supplies, bait, snacks, beverages (including beer and ice), and souvenirs. A full-service restaurant, featuring a bar and commercial kitchen, complements the marina's offerings. The property also includes an office, bonus room, and bath, along with two additional customer bathrooms. A substantial 3000+ square foot, three-level residential home is included, suitable for owner occupancy, manager's quarters, or lucrative short-term rentals. This home features an attached garage and covered porches with stunning river views. Ample parking is available, and the expansive acreage presents significant expansion potential, including the addition of rental cabins or extra dock space. Multiple income streams from boat rentals, storage, the Ship Store, and the restaurant ensure a diverse and robust revenue model. This is a truly unique opportunity to acquire a well-established and profitable waterfront business. The asking price is $5,500,000. Located at 1967 Rock Island Rd, Rock Island, TN 38581.

    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
    Rock Island
    County
    Warren
    State
    Tennessee
    Longitude
    -85.6101
    Latitude
    35.8018
    CBSA code
    32660
    CBSA name
    MCMINNVILLE, TN MICROPOLITAN 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
    0
    $0.00
    $66,720
    $160,240
    $226,960
    -
    $166,800
    $400,600
    $567,400

    Comparable in this City

    • Value Estimation by Request
      3,024 SF

      380 Pne Blf Rd

      RETAIL STORES (PERSONAL SERVICES)
      380 Pne Blf Rd, Rock Island, TN 38581
      View Details
    • Value Estimation by Request
      1,524 SF

      906 Rock Is Rd

      RETAIL STORES (PERSONAL SERVICES)
      906 Rock Is Rd, Rock Island, TN 38581-3980
      View Details
    • Value Estimation by Request
      1,595 SF

      4100 Old Rock Is Rd

      RETAIL STORES (PERSONAL SERVICES)
      4100 Old Rock Is Rd, Rock Island, TN 38581-3734
      View Details
    • Value Estimation
      $845,000
      5,676 SF

      868 Seamons Rd

      RETAIL STORES (PERSONAL SERVICES)
      868 Seamons Rd, Rock Island, TN 38581-7639
      View Details
    • Value Estimation by Request
      1,428 SF

      9461 State Rte 30

      RETAIL STORES (PERSONAL SERVICES)
      9461 State Rte 30, Bone Cave, TN 38581-7419
      View Details
    • Value Estimation
      $1,295,000
      9,398 SF

      66 Rock Is Rd

      RETAIL STORES (PERSONAL SERVICES)
      66 Rock Is Rd, Rock Island, TN 38581-3842
      View Details

    Similar Nearby for Sale

    • $110,000
      2.00 Acres

      Rock Island Waterfront Land

      2-acre waterfront lot with river frontage and dock permits.
      542 Rocky River Shores Dr, Rock Island, TN 38581
      View Details
    • $299,900
      4,725 SF

      Rock Island Boat Storage Units

      Boat storage near Caney Fork, Collins, and Rocky Rivers.
      1538 Pine Bluff Rd, Rock Island, TN 38581
      View Details
    • New
      $184,000
      12.65 Acres

      Unrestricted Forest and Pasture Tract

      Unrestricted acreage with mature timber, rolling pasture, and three points of county road frontage for flexible build plans.
      7 W Of Barlow Rd, Rock Island, TN 38581
      View Details
    • $278,250

      Prime Tennessee Land with Creek

      18.55 acres of land with creek in Rock Island.
      1160 Kermet Turner Rd, Rock Island, TN 38581
      View Details
    • $98,500

      7.22 Acres of Land

      7.22 acres with mature trees and road frontage.
      1 Bone Cave Rd, Rock Island, TN 38581
      View Details
    • $99,000
      1.90 Acres

      Collins River Waterfront Lot

      1.895-acre waterfront lot on the Collins River.
      1149 Camp Overton Rd, Rock Island, TN 38581
      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.
    1967 Rock Island Rd
    Rock Island, TN 38581
    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
    1967 Rock Island Rd, Rock Island, TN, 38581
    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!