Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    405 Hbr Blvd Destin, FL 32541-2325
    Back to Search
    Property profile & analytics

    405 Hbr Blvd, Destin, FL 32541-2325

    View on Map
    • Motels
    • 11,198 SF
    • 0.46 lot acres
    Off-Market
    Property ID
    US18-4100545
    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
    $595,000
    Show details
    Cap Rate Potential
    8.2%
    Motels
    Location Intelligence

    Current Use by Public Records

    • Hotel florida / Hotel & Motel

    Property Details for 405 Hbr Blvd

    Year built
    1985
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.46 lot acres
    Property type
    Motels
    APN
    00-2S-22-0310-000B-2620
    APU
    002S220310000B2620

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Sep 27, 2017 — G6 Hospitality Property LLC — Loan Modification · related $2,075M · Jp Morgan Chase Bk
    Aug 14, 2017 — G6 Hospitality Property LLC — Loan Modification · related $2,010M · Jp Morgan Chase Bk
    Dec 31, 1997 $4,227,700 Glasjar Funding LP C7 INC Grant Deed · related —

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $525,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $720,000
      6.5%
      $665,000
      7%
      $615,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Destin
    County
    Okaloosa
    State
    Florida
    Longitude
    -86.5006
    Latitude
    30.3943
    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
    $19,765
    $380,462
    $1,274,030
    $1,654,492
    -
    $380,462
    $1,274,030
    $1,654,492

    Comparable in this City

    • Value Estimation by Request
      59,625 SF

      200 Henderson Resort Way

      MOTEL
      200 Henderson Resort Way, Destin, FL 32541-3471
      View Details
    • Value Estimation by Request
      7,560 SF

      3420 Scenic Hwy 98

      MOTEL
      3420 Scenic Hwy 98, Destin, FL 32541-4725
      View Details
    • Value Estimation by Request
      6,092 SF

      405 Hbr Blvd

      MOTEL
      405 Hbr Blvd, Destin, FL 32541-2325
      View Details
    • Value Estimation
      $1,405,000
      29,382 SF

      1625 Scenic Hwy 98

      MOTEL
      1625 Scenic Hwy 98, Destin, FL 32541-3305
      View Details
    • Value Estimation
      $825,000
      39,246 SF

      402 Hbr Blvd

      MOTEL
      402 Hbr Blvd, Destin, FL 32541-2326
      View Details
    • Value Estimation
      $630,000
      17,848 SF

      1029 Hwy 98th E

      MOTEL
      1029 Hwy 98th E, Destin, FL 32541-2901
      View Details

    Similar Nearby for Sale

    • $550,000

      Updated Gulf View Condo

      Updated 1BR condo with hall bunks and unobstructed Gulf views.
      1002 E Highway 98, Destin, FL 32541
      View Details
    • Contact for pricing
      67,061 SF

      Home2 Suites Destin Hotel

      112-room extended-stay hotel in Destin, Florida for sale.
      14060 Emerald Coast Pkwy, Destin, FL 32541
      View Details
    • Contact for pricing
      1,312 SF

      Destin Office Condo For Sale

      Remodeled office condo in Destin's business corridor, leased until 2026.
      1217 Airport Rd, Destin, FL 32541
      View Details

    Similar Nearby for Lease

    • $24 SF/Yr

      First-Floor Office Suite Available

      First-floor office suite featuring multiple offices, conference rooms, and amenities.
      4458 Legendary Dr, Destin, FL 32541
      View Details
    • $800 /Mo
      3,300 SF

      Destin Office Space For Rent

      First-floor office space in a prime Destin location.
      36008 Emerald Coast Pkwy, Destin, FL 32541
      View Details
    • $13,500 /Mo
      2,372 SF

      Harbor Boulevard Commercial Opportunity

      Commercial property with high visibility and drive-through in Destin, Florida.
      661 Harbor Blvd, 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.
    405 Hbr Blvd
    Destin, FL 32541-2325
    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
    405 Hbr Blvd, Destin, FL, 32541
    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!