Add Listing
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

    24 Willowdale Dr Lancaster, PA 17602-1470

    • Motels
    • 56,614 SF
    • 6.20 lot acres
    OFF-MARKET
    Value Estimations
    $5,410,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US73-0295182
    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

    • Comfort Inn Lancaster At Rockvale / Hotel & Motel
    • ATM / Atm
    • Shady Maple Grove / Restaurant / Buffet

    Property Details for 24 Willowdale Dr

    Year built
    1987
    Construction
    BRICK
    Lot size
    6.20 lot acres
    Property size
    56,614 SF
    Zone code
    C-2
    Property type
    Motels
    APN
    310-85277-0-0000
    APU
    3108527700000

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $7,260,000
      6.5%
      $6,700,000
      7%
      $6,225,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Lancaster
    County
    Lancaster
    State
    Pennsylvania
    Longitude
    -76.1991
    Latitude
    40.0222
    CBSA code
    29540
    CBSA name
    LANCASTER, PA 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
    2024
    $81,584
    $1,304,800
    $2,724,900
    $4,029,700
    -
    $1,304,800
    $2,724,900
    $4,029,700

    Comparable in this City

    • Value Estimation
      $1,725,000
      22,341 SF

      2307 Lincoln E Hwy

      MOTEL • 22,341 SF
      2307 Lincoln E Hwy, Lancaster, PA 17602-1113
      View Details
    • Value Estimation
      $1,885,000
      17,000 SF

      2140 Lincoln E Hwy

      MOTEL • 17,000 SF
      2140 Lincoln E Hwy, Lancaster, PA 17602-1128
      View Details
    • Value Estimation by Request
      4,412 SF

      2439 Old Philadelphia Pike

      MOTEL • 4,412 SF
      2439 Old Philadelphia Pike, Lancaster, PA 17602-3401
      View Details
    • Value Estimation
      $720,000
      7,734 SF

      1722 Old Philadelphia Pike

      MOTEL • 7,734 SF
      1722 Old Philadelphia Pike, Lancaster, PA 17602-2636
      View Details
    • Value Estimation
      $4,960,000
      163,386 SF

      2250 Lincoln E Hwy

      MOTEL • 163,386 SF
      2250 Lincoln E Hwy, Lancaster, PA 17602-1112
      View Details
    • Value Estimation
      $555,000
      6,400 SF

      2302 Lincoln E Hwy

      MOTEL • 6,400 SF
      2302 Lincoln E Hwy, Lancaster, PA 17602-1114
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      3,542 SF

      Lancaster City Restaurant and Bar

      Free-standing restaurant/bar with rental rooms and liquor license.
      1002 N Duke St, Lancaster, PA 17602
      View Details
    • $485,000
      0.85 Acres

      Lincoln Highway Commercial Land

      High-traffic Lancaster commercial lot.
      2031 Lincoln Hwy, Lancaster, PA 17602
      View Details
    • $115,000
      1,242 SF

      Professional Condo in Downtown Lancaster

      Upscale condo with offices and conference room in downtown Lancaster.
      128 East Grant St, Lancaster, PA 17602
      View Details
    • $2,650,000
      8.96 Acres

      Prime Lancaster Land Opportunity

      Two adjoining parcels totaling 8.96 acres in East Lampeter Township.
      2498 Old Philadelphia Park, Lancaster, PA 17602
      View Details
    • $1,895,000
      5,500 SF

      Historic Townhouse with Commercial Space

      Historic Lancaster townhouse with commercial space and residential living.
      121-123 E King St, Lancaster, PA 17602
      View Details
    • $924,000
      4,987 SF

      709 Duke St, Lancaster, PA 17602

      Residential income properties • 4,987 SF
      709 Duke St, Lancaster, PA 17602
      View Details

    Similar Nearby for Lease

    • $2,195 /Mo
      3,920 SF

      Victorian Mansion with Reception Room

      Grand Victorian with architectural details, suitable for various commercial uses.
      428 N Duke St, Lancaster, PA 17602
      View Details
    • Contact for pricing
      10,000 SF

      Lancaster Retail Shopping Center Space

      Retail space available in a busy Lancaster shopping center.
      21 Plymouth Ave, Lancaster, PA 17602
      View Details
    • $12 SF/Yr
      11,200 SF

      Lancaster Office Space For Rent

      Office space available for rent in Lancaster, Pennsylvania.
      794-798 New Holland Ave, Lancaster, PA 17602
      View Details
    • Contact for pricing
      1,980 SF

      Lancaster Retail Space Available

      Retail space available for rent in Lancaster, Pennsylvania.
      10-26 E Mcgovern Ave, Lancaster, PA 17602
      View Details
    • Contact for pricing
      2,525 SF

      Premier Retail Space on Lincoln Highway

      Retail space in high-traffic Lancaster shopping center.
      2481 Lincoln Hwy E, Lancaster, PA 17602
      View Details
    • Contact for pricing
      1,014 SF

      Professional Office Suites Available

      Office suites for rent in the Central Business District.
      53-61 N Duke St, Lancaster, PA 17602
      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.
    24 Willowdale Dr
    Lancaster, PA 17602-1470
    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.
    Sign Up Successful!
    You now have access to more from Realmo!