Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$1,200,000
Hotels
3208 State Rte 109 Copalis Beach, WA 98535
Entity Owned
1-yr Hold
~
Est. High Equity
Property ID
US90-2027730
Property profile
Verified
Property type
Hotels
Use group
HOTEL/MOTEL
Year built
1962
Total area
1,400 SF
Lot
7.4 ac (322,344 SF)
Zoning code
R3
APN
191222320010
UPID
US90-2027730
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$1.20M
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$866k
Blend (final)
Blend
$1.20M
Owner & transaction history
Sarrett Enterprises INC · 1 yrs held
Sarrett Enterprises INC
since 2024
Last sale
$1.2M
7 recorded transactions
Zoning & alternative use
R3 · Copalis Beach, WA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Copalis Beach submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Copalis Beach submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
$1,200,000
ML approach
$1,200,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$1.20M
Range $1.08M – $1.32M · ±10% · vs last sale $1.20M (Dec 26 2024)
Last sale anchor
$1.20M
Dec 26 2024
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$857 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$4,079
Tax year 2024
Assessed value
$518,182
Assessed 2023
Previous assessed
$490,268
+5.7% YoY
Effective rate
0.79%
On assessed value
Assessed land
$79,920
Assessed improvement
$438,262
Land market value
$79,920
Improvement market value
$438,262
Total market value
$518,182
Applied tax rate
64.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Hotels
Use group
HOTEL/MOTEL
Status
Off-Market
Year built
1962
Heating
NONE
Buildings
2
Stories
1
Total area
1,400 SF
Lot
7.4 ac (322,344 SF)
Zoning code
R3
APN
191222320010
UPID
US90-2027730
Jurisdiction
GRAYS HARBOR
Zoning & alternative use
R3 · Copalis Beach, WAZoning R3 · permitted uses
R3 · Copalis Beach, WA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Building & site characteristics
From public records
Year built
1962
Heating
NONE
Stories
1
Buildings
2
Lot
7.4 ac
Current owner
From public records · entity-resolved
Sarrett Enterprises INC
Entity
Mailing address
8402 209TH ST E, SPANAWAY, WA 98387-5313
Ownership since
2024
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
7 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Dec 26, 2024
—
Sarrett Enterprises INC
Soundview Investments LLC
Quitclaim Deed
related
—
May 24, 2024
$1,199,967
Soundview Investments LLC
Mitchel S Carroll
Warranty Deed
$700,000 · Mitchel Carroll
Aug 10, 2020
$384,000
Mitchel S Carroll
Donna Schellenberger
Warranty Deed
—
Jan 19, 2005
—
Daniel Schellenberger
Ren Parker LLC
Quit Claim Deed
related
—
Aug 27, 2004
$380,000
Ren Parker LLC
Gilson Doyal J & Nancy T
Warranty Deed
—
Aug 27, 2004
$8,950
Ren Parker LLC
Gilson Doyal J & Nancy T
Grant Deed
related
$278,019 · Doyal J & Nancy T Gilson
—
—
Daniel L Schellenberger
—
Deed Of Trust
related
$40,054 · Exterior Siding Providers Net
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 3208 State Rte 109?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
