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

    5095 Frst Dr New Albany, OH 43054-8181

    • Hotels
    • 65,396 SF
    • 2.50 lot acres
    OFF-MARKET
    Value Estimations
    $5,140,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US66-5182292
    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

    • Home2 Suites by Hilton New Albany Columbus / Hotel / Extended Stay Hotel

    Property Details for 5095 Frst Dr

    Year built
    2020
    Lot size
    2.50 lot acres
    Property size
    65,396 SF
    Property type
    Hotels
    APN
    222-004884
    APU
    222004884

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $6,600,000
      6.5%
      $6,095,000
      7%
      $5,660,000

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $7,715,000
      Current use
      RETAIL STORES
      $8,175,000
      Change: +6% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    New Albany
    County
    Franklin
    State
    Ohio
    Longitude
    -82.7907
    Latitude
    40.0901
    CBSA code
    18140
    CBSA name
    COLUMBUS, OH 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
    $309,716
    $525,560
    $3,326,090
    $3,851,650
    -
    $1,501,600
    $9,503,100
    $11,004,700

    Comparable in this City

    • Value Estimation
      $5,430,000
      69,741 SF

      Frst Dr

      HOTEL • 69,741 SF
      Frst Dr, New Albany, OH 43054
      View Details
    • Value Estimation
      $5,880,000
      74,312 SF

      5220 Frst Dr

      HOTEL • 74,312 SF
      5220 Frst Dr, New Albany, OH 43054-8151
      View Details
    • Value Estimation
      $890,000
      61,264 SF

      1955 Beech NW Rd

      HOTEL • 61,264 SF
      1955 Beech NW Rd, New Albany, OH 43054
      View Details
    • Value Estimation by Request

      6929 Clivdon Mews

      Land
      6929 Clivdon Mews, New Albany, OH 43054
      View Details
    • Value Estimation by Request
      0.70 Acres

      5760 Zarley St

      INDUSTRIAL - VACANT LAND • 0.70 Acres
      5760 Zarley St, New Albany, OH 43054-9700
      View Details
    • Value Estimation by Request
      14.57 Acres

      14062 Worthington NW Rd

      INDUSTRIAL - VACANT LAND • 14.57 Acres
      14062 Worthington NW Rd, New Albany, OH 43054
      View Details

    Similar Nearby for Sale

    • $1,250,000

      New Albany Wooded Lot - $1.25M

      Private 5.48 acre lot, build your dream home.
      0 Babbitt Rd, New Albany, OH 43054
      View Details
    • $225,000

      New Albany Land: Build Your Dream Home

      Prime 12,197 sq ft lot in desirable location.
      7615 Steeplechase Ln, Westerville, OH 43054
      View Details
    • $6,200,000
      55,000 SF

      High Bay Office and Warehouse For Sale

      High Bay Office and Warehouse For Sale
      8900 Smith’s Mill Rd. North, New Albany, OH 43054
      View Details
    • $752,000

      New Albany Land: Build Your Dream Home

      109,335 sq ft lot in desirable New Albany.
      0 Moonstone, New Albany, OH 43054
      View Details
    • $1,000,000
      1 SF

      Land Available US-62 and OH-161

      1.34 acres of land available along US-62 and OH-161.
      US-62 New Albany Rd, New Albany, OH 43054
      View Details
    • $1,250,000
      5.00 Acres

      New Albany Land Opportunity

      Five acres of land available in New Albany, Ohio.
      7989 Clouse Rd, New Albany, OH 43054
      View Details

    Similar Nearby for Lease

    • $11 SF/Yr
      206,894 SF

      Gahanna Office Space For Lease

      Modern Office Suites, Abundant Parking
      7400 Campus Rd, New Albany, OH 43054
      View Details
    • Contact for pricing
      5,000 SF

      New Albany Warehouse Space

      Warehouse space available in New Albany, Ohio.
      7000 Souder Rd, New Albany, OH 43054
      View Details
    • $21 SF/Yr
      45,000 SF

      Class A Office Building

      Class A office building in New Albany's Hamilton Quarter.
      5950 Hamilton Rd, New Albany, OH 43054
      View Details
    • Contact for pricing
      19,090 SF

      New Class A Office Space

      Class A office space for lease in New Albany, OH.
      6455 W Campus Oval, New Albany, OH 43054
      View Details
    • $30 SF/Yr
      4,990 SF

      Retail Space in New Albany

      Retail space for lease in growing New Albany Village.
      160-162 W Main St, New Albany, OH 43054
      View Details
    • Contact for pricing
      93,286 SF

      New Albany Retail Center Space

      Prime Retail Space Available Q4 2025
      5208 Hampsted Village Center Way, New Albany, OH 43054
      View Details

    Property Visit Statistics

    • Visits by month
      3.9k
    • Visitors by month
      1.5k
    • Avg Time on site
      558 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.
    5095 Frst Dr
    New Albany, OH 43054-8181
    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.