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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    25325 Dana Pt Hbr Dr Dana Point, CA 92629-2902

    • Motels
    • 18,976 SF
    • 0.85 lot acres
    OFF-MARKET
    Last Sale
    Sep 02, 2022
    $18,365,000
    Value Estimations
    $15,510,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US10-3222555
    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 25325 Dana Pt Hbr Dr

    Year built
    1977
    Lot size
    0.85 lot acres
    Property size
    18,976 SF
    Property type
    Motels
    APN
    682-166-08
    APU
    68216608

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $17,355,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $14,603,000
      Market price range: $4.25M - $15.4M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $9,870,000
      Current use
      COMMERCIAL (GENERAL)
      $14,525,000
      Change: +47% Conversion: Difficult
      RESTAURANT
      $12,945,000
      Change: +31% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Dana Point
    County
    Orange
    State
    California
    Longitude
    -117.689
    Latitude
    33.4649
    CBSA code
    31080
    CBSA name
    LOS ANGELES-LONG BEACH-ANAHEIM, CA 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
    $62,971
    $6,222,000
    $0.00
    $6,222,000
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $580,000
      5,131 SF

      34302 Pacific Coast Hwy

      MOTEL • 5,131 SF
      34302 Pacific Coast Hwy, Dana Point, CA 92629-2954
      View Details
    • Value Estimation by Request
      2,291 SF

      34230 Pacific Coast Hwy

      MOTEL • 2,291 SF
      34230 Pacific Coast Hwy, Dana Point, CA 92629-2824
      View Details
    • Value Estimation
      $855,000
      7,929 SF

      34111 Pacific Coast Hwy

      MOTEL • 7,929 SF
      34111 Pacific Coast Hwy, Dana Point, CA 92629-2731
      View Details
    • Value Estimation by Request
      42,860 SF

      34280 Pacific Coast Hwy

      HOTEL • 42,860 SF
      34280 Pacific Coast Hwy, Dana Point, CA 92629-2824
      View Details
    • Value Estimation
      $540,000
      7.11 Acres

      24050 Camino Del Avion

      SHOW ROOM, WAREHOUSE • 7.11 Acres
      24050 Camino Del Avion, Dana Point, CA 92629-4065
      View Details
    • Value Estimation by Request
      6.00 Acres

      32712 Crown Vly Pkwy

      COMMERCIAL (GENERAL) • 6.00 Acres
      32712 Crown Vly Pkwy, Dana Point, CA 92629-3502
      View Details

    Similar Nearby for Sale

    • $4,995,000
      13,063.00 Acres

      Dana Point Bluff Front Land

      Bluff front land with restaurant/hotel development opportunity overlooking Dana Point Harbor.
      34412 St, Dana Point, CA 92629
      View Details
    • $4,995,000

      Bluff Front Hotel Development Opportunity

      Bluff front land with hotel development potential in Dana Point.
      34412 St, Dana Point, CA 92629
      View Details
    • $2,288,000
      2,460 SF

      Dana Point Duplex with Views

      Duplex in Dana Point with partial ocean views and garage.
      33831 Malaga Dr, Dana Point, CA 92629
      View Details
    • $3,999,900
      5,279 SF

      Dana Point Mixed-Use Building

      Newer mixed-use building in the heart of Town Center.
      24691 Del Prado, Dana Point, CA 92629
      View Details
    • $4,750,000
      1,726 SF

      Dana Point Restaurant - Owner/User

      Prime coastal restaurant, 1,726 sq ft.
      34294 Pacific Coast Hwy, Dana Point, CA 92629
      View Details
    • Contact for pricing
      701 SF

      Coastal Condo Near Strands Beach

      Remodeled 1-bedroom condo near Strands Beach with modern amenities.
      34014 Selva Rd, Dana Point, CA 92629
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,357 SF

      Coastal Villa in Gated Community

      Two-bedroom villa with ocean views, resort amenities, and prime location.
      37 Tennis Villas Dr, Dana Point, CA 92629
      View Details
    • Contact for pricing
      1,022 SF

      Dana Point Apartment Near Beach

      Two-bedroom apartment near Strands Beach with updated features and amenities.
      34110 Selva Rd, Dana Point, CA 92629
      View Details
    • $4,400 /Mo
      860 SF

      Furnished Condo in Dana Point

      Furnished 2-bedroom, 2-bathroom condo in Dana Point's Silvertide community.
      9 Silvertide Dr, Dana Point, CA 92629
      View Details
    • $14,100 /Mo
      5,279 SF

      Dana Point Office Space Available

      First-class office space in the heart of Dana Point Town Center.
      24691 Del Prado, Dana Point, CA 92629
      View Details
    • $3 SF/Yr
      162 SF

      Private Office Space Available

      Second-floor private office space for rent in Dana Point.
      24632 San Juan Ave, Dana Point, CA 92629
      View Details
    • Contact for pricing
      2,225 SF

      Dana Point Office Space Available

      Office space available for lease in Dana Point, CA.
      33971 Selva Rd, Dana Point, CA 92629
      View Details

    Property Visit Statistics

    • Visits by month
      28.3k
    • Visitors by month
      16.3k
    • Avg Time on site
      8 min
    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.
    25325 Dana Pt Hbr Dr
    Dana Point, CA 92629-2902
    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.