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

    402 Hbr Blvd Destin, FL 32541-2326

    • Motels
    • 39,246 SF
    • 0.90 lot acres
    OFF-MARKET
    Value Estimations
    $825,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US18-3807415
    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

    • Inn On Destin Harbor, Ascend Hotel Collection / Hotel
    • The Inn on Destin Harbor / Hotel / Motel

    Property Details for 402 Hbr Blvd

    Year built
    1973
    Construction
    CONCRETE
    Lot size
    0.90 lot acres
    Property size
    39,246 SF
    Property type
    Motels
    APN
    00-2S-22-0630-0000-0510
    APU
    002S22063000000510

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $980,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $665,000
      Market price range: $547k - $1.84M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $1,110,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Destin
    County
    Okaloosa
    State
    Florida
    Longitude
    -86.5016
    Latitude
    30.3928
    CBSA code
    18880
    CBSA name
    CRESTVIEW-FORT WALTON BEACH-DESTIN, 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
    $61,069
    $1,272,783
    $3,839,187
    $5,111,970
    -
    $1,272,783
    $3,839,187
    $5,111,970

    Comparable in this City

    • Value Estimation
      $535,000
      7,560 SF

      3420 Scenic Hwy 98

      MOTEL • 7,560 SF
      3420 Scenic Hwy 98, Destin, FL 32541-4725
      View Details
    • Value Estimation
      $310,000
      6,092 SF

      405 Hbr Blvd

      MOTEL • 6,092 SF
      405 Hbr Blvd, Destin, FL 32541-2325
      View Details
    • Value Estimation by Request
      59,625 SF

      200 Henderson Resort Way

      MOTEL • 59,625 SF
      200 Henderson Resort Way, Destin, FL 32541-3471
      View Details
    • Value Estimation
      $615,000
      12,348 SF

      Mtn Dr

      MOTEL • 12,348 SF
      Mtn Dr, Destin, FL 32541
      View Details
    • Value Estimation
      $1,265,000
      46,232 SF

      4615 Opa Locka Ln

      MOTEL • 46,232 SF
      4615 Opa Locka Ln, Destin, FL 32541-0711
      View Details
    • Value Estimation
      $14,360,000
      46,172 SF

      4415 Cmns E Dr

      MOTEL • 46,172 SF
      4415 Cmns E Dr, Destin, FL 32541-3457
      View Details

    Similar Nearby for Sale

    • $345,000
      950 SF

      Canal-Front Condo with Rental History

      Furnished 2BR/2BA condo with canal views and Gulf access.
      775 Gulf Shore Dr, Destin, FL 32541
      View Details
    • $585,000

      Updated Gulf View Condo

      Updated 1BR condo with hall bunks and unobstructed Gulf views.
      1002 E Highway 98, Destin, FL 32541
      View Details
    • $2,999,000

      Holiday Isle Waterfront Estate

      Turnkey, fully furnished estate with deep-water access on Holiday Isle.
      602 Magnolia Dr, Destin, FL 32541
      View Details
    • $630,000
      1,468 SF

      Updated Beach Villa in Destin

      Freestanding three-bedroom villa with new upgrades and furnishings.
      775 Gulf Shore Dr, Destin, FL 32541
      View Details
    • $4,100,000

      Luxury Gulf View Home

      Professionally decorated home with Gulf views, accommodates 24 guests.
      4478 Ocean View Dr, Destin, FL 32541
      View Details
    • $49,500

      Fractional Ownership at Emerald Grande Resort

      Fractional ownership with rental income potential at Emerald Grande Resort.
      10 F, Destin, FL 32541
      View Details

    Similar Nearby for Lease

    • $27 SF/Yr
      1,400 SF

      Destin Retail Space - Hwy 98

      High-traffic Winn Dixie-anchored center. 1,400 SF available.
      981 U.S 98, Destin, FL 32541
      View Details
    • $22 SF/Yr
      4,220 SF

      Destin Office Building - 4,220 SF

      Class A office space, lease or buy.
      4608 Opa Locka Ln, Destin, FL 32541
      View Details
    • $1,288 /Mo
      920 SF

      Destin Office Space - Airport Road

      920 sq ft office, prime Destin location.
      978 Airport Rd, Destin, FL 32541
      View Details
    • $2,000 /Mo
      1,013 SF

      Remodeled Condo Near Destin Beaches

      Remodeled 2-bedroom, 2-bath condo near beaches, shopping, and schools.
      4000 Dancing Cloud Ct, Destin, FL 32541
      View Details
    • $15,000 /Mo
      12,000 SF

      Modernized Industrial/Office Space For Rent

      Modernized industrial/office space with loading dock and mezzanine level.
      838 Airport Rd, Destin, FL 32541
      View Details
    • $14 SF/Yr
      1,200 SF

      Destin Office Space Available

      Office space for lease in Destin, Florida.
      910 Airport Rd, Destin, FL 32541
      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.
    402 Hbr Blvd
    Destin, FL 32541-2326
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.