Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    81801 Overseas Hwy, Unit 212 Islamorada, FL 33036-3631
    Property profile & analytics

    81801 Overseas Hwy, Unit 212, Islamorada, FL 33036-3631

    View on Map
    • Hotels
    Off-Market
    Property ID
    US18-5599533
    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
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hotels

    Property Details for 81801 Overseas Hwy

    Year built
    2010
    Property type
    Hotels
    Property subtype
    Motels
    APN
    00401341-000432
    APU
    401341000432

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 2, 2013 — Nwcl LLC — Deed Of Trust · related $85M · Wells Fargo Bank
    Sep 26, 2011 — Nwcl LLC Cheeca Holdings LLC Grant Deed · related —
    Aug 2, 2011 $56,892,100 Nwcl LLC Cheeca Holdings LLC Trustees Deed $47.9M · Wells Fargo Bank
    Aug 2, 2011 — Nwcl LLC — Deed Of Trust · related $47.9M · Wells Fargo Bank
    Jun 29, 2010 — Cheeca Holdings LLC — Deed Of Trust · related $48.9M · Wells Fargo Bank
    Dec 12, 2007 $675,000 Cheeca Unit 703 LLC Leavell,harold N JR Warranty Deed —
    Jan 18, 2007 $675,000 Harold N Leavell Raymer,gregory & Bonita Warranty Deed $574k · Jackson State Bank & Trust
    Mar 16, 2006 $639,000 Gregory Raymer Ocean Front Dev LLC Grant Deed $511k · Regions Mortgage INC
    — — Nwcl LLC — Deed Of Trust · related —
    — — Nwcl LLC — Deed Of Trust · related —

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Islamorada
    County
    Monroe
    State
    Florida
    Longitude
    -80.6327
    Latitude
    24.9161
    CBSA code
    28580
    CBSA name
    KEY WEST-MARATHON, FL MICROPOLITAN 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
    $5,600
    $0.00
    $734,520
    $734,520
    -
    $0.00
    $734,520
    $734,520

    Comparable in this City

    • Value Estimation
      $1,275,000
      1,824 SF

      243 Treasure Hbr Dr

      HOTEL/MOTEL
      243 Treasure Hbr Dr, Islamorada, FL 33036-3137
      View Details
    • Value Estimation by Request

      81801 Overseas Hwy, Unit 416

      HOTEL/MOTEL
      81801 Overseas Hwy, Islamorada, FL 33036-3631
      View Details
    • Value Estimation
      $2,420,000
      6,048 SF

      136 Madeira Rd

      HOTEL/MOTEL
      136 Madeira Rd, Islamorada, FL 33036-3615
      View Details
    • Value Estimation
      $1,975,000
      5,511 SF

      81998 Old Hwy

      HOTEL/MOTEL
      81998 Old Hwy, Islamorada, FL 33036-3674
      View Details
    • Value Estimation
      $11,455,000
      15,732 SF

      80241 Overseas Hwy

      HOTEL/MOTEL
      80241 Overseas Hwy, Islamorada, FL 33036-3800
      View Details
    • Value Estimation
      $5,650,000
      15,960 SF

      80015 Overseas Hwy

      HOTEL/MOTEL
      80015 Overseas Hwy, Islamorada, FL 33036-3802
      View Details

    Similar Nearby for Sale

    • $6,995,000
      1,069 SF

      Unique Marina & Resort Opportunity

      Rare 1+ acre oceanside marina and resort for sale.
      200 Treasure Harbor Dr, Plantation Key, FL 33036
      View Details
    • $18,000,000
      5.00 Acres

      Islamorada Restaurant & Cabana Bar

      Iconic restaurant and bar with bayfront and highway frontage.
      96 Madeira Rd Upper Matecumbe Ky, Islamorada, FL 33036
      View Details
    • $6,995,000
      1,219 SF

      200 Treasure Harbor Dr, Islamorada, FL, 33036-3136

      Unique Marina and Resort with Deep Water Harbor and Amenities.
      200 Treasure Harbor Dr, Islamorada, FL 33036
      View Details
    • Contact for pricing

      Iconic Islamorada Restaurant & Cabana Bar

      Bayfront restaurant and bar with 5 acres for sale.
      96 Madeira Rd, Islamorada, FL 33036
      View Details
    • $8,500,000
      1,069 SF

      Profitable Marina & Unique Resort

      Profitable marina and resort with significant income potential.
      200 Treasure Harbor Dr, Plantation Key, FL 33036
      View Details
    • $6,995,000

      Islamorada Bayfront Commercial Gem

      Prime Islamorada location, multiple development options.
      Islamorada, FL 33036
      View Details

    Similar Nearby for Lease

    • $1,200 /Mo

      Islamorada Outdoor Commercial Space Available

      Prime outdoor commercial space for lease in Islamorada, Florida.
      86701 Overseas Hwy Upper Matecumbe Ky, Islamorada, FL 33036
      View Details
    • $600 /Mo
      163 SF

      Islamorada Office Spaces For Rent

      Charming office spaces available in Islamorada, Florida.
      88101 Old Hwy, Plantation Key, FL 33036
      View Details
    • $14,166 /Mo
      10,000 SF

      Islamorada Warehouse-Style Flexible Space

      10,000 SF open space with loading doors in Islamorada.
      210 Industrial Dr Upper Matecumbe Ky, Islamorada, FL 33036
      View Details
    • $14,166 /Mo

      Islamorada Warehouse-Style Space Available

      Open warehouse space with flexible layout in central Islamorada.
      210 Industrial Dr, Islamorada, FL 33036
      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.
    81801 Overseas Hwy, Unit 212
    Islamorada, FL 33036-3631
    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
    81801 Overseas Hwy, Islamorada, FL, 33036
    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!