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

    821 Bayshore Dr Niceville, FL 32578-2548

    • Turn key restaurants
    • 9,874 SF
    • 0.39 lot acres
    OFF-MARKET
    Last Sale
    Aug 27, 2021
    $2,950,000
    Value Estimations
    $3,030,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US18-4243570
    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

    • The Wharf 850 / Restaurant
    • Giuseppis Wharf Restaurant & Marina / Restaurant
    • Strikers Inshore Fishing Company / Fishing Charter / Boat Rental Service
    • Flat Attack Charters / Fishing Charter

    Property Details for 821 Bayshore Dr

    Year built
    2008
    Construction
    FRAME
    Lot size
    0.39 lot acres
    Property size
    9,874 SF
    Property type
    Turn key restaurants
    APN
    07-1S-22-0000-0123-0000
    APU
    071S22000001230000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $3,000,000
      ML approach
      $3,225,000

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $2,095,000
      Current use
      COMMERCIAL (GENERAL)
      $3,400,000
      Change: +62% Conversion: Easy
      RETAIL STORES
      $1,895,000
      Change: -10% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Niceville
    County
    Okaloosa
    State
    Florida
    Longitude
    -86.4823
    Latitude
    30.513
    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
    $14,801
    $629,880
    $480,372
    $1,110,252
    -
    $629,880
    $480,372
    $1,110,252

    Comparable in this City

    • Value Estimation by Request
      2,327 SF

      306 Bayshore Dr

      RESTAURANT • 2,327 SF
      306 Bayshore Dr, Niceville, FL 32578-2425
      View Details
    • Value Estimation by Request
      2,496 SF

      593 John Sims W Pkwy

      RESTAURANT • 2,496 SF
      593 John Sims W Pkwy, Niceville, FL 32578-1815
      View Details
    • Value Estimation by Request
      6,065 SF

      117 John Sims W Pkwy

      RESTAURANT • 6,065 SF
      117 John Sims W Pkwy, Niceville, FL 32578-1915
      View Details
    • Value Estimation by Request
      2,267 SF

      628 John Sims W Pkwy

      RESTAURANT • 2,267 SF
      628 John Sims W Pkwy, Niceville, FL 32578-1817
      View Details
    • Value Estimation by Request
      3,945 SF

      314 Bayshore Dr

      RESTAURANT • 3,945 SF
      314 Bayshore Dr, Niceville, FL 32578-2425
      View Details
    • Value Estimation by Request
      3,149 SF

      1170 John Sims E Pkwy

      RESTAURANT • 3,149 SF
      1170 John Sims E Pkwy, Niceville, FL 32578-2204
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Former Restaurant on John Sims

      Former Burger King with drive-thru near Eglin Air Force Base.
      297 John Sims Pkwy E, Niceville, FL 32578
      View Details
    • $1,395,000
      6,774 SF

      Retail Building in Niceville Area

      6,774 SF retail building in a prime Niceville location.
      95 John Sims Pkwy E, Niceville, FL 32578
      View Details
    • $1,299,000
      3,000 SF

      Free-Standing Retail Building Investment

      3,000 SF retail building built in 2021 in Niceville, FL.
      4641 State Highway 20, Niceville, FL 32578
      View Details
    • $1,900,000

      Waterfront Property with Marina in Niceville

      Waterfront property with 10-slip marina near Destin Pass.
      834 Bayshore Dr, Niceville, FL 32578
      View Details
    • $375,000
      0.02 Acres

      Prime Niceville Commercial Units

      Two Units, High Growth Area
      4400 Unit, Niceville, FL 32578
      View Details
    • $2,201,550

      Niceville Industrial Warehouse For Sale

      Prime Niceville location, versatile warehouse space.
      95 John Sims Pkwy, Niceville, FL 32578
      View Details

    Similar Nearby for Lease

    • $1.00 SF/Yr
      105,599 SF

      Bluewater Bay Commercial Spaces

      Niceville, FL retail & office suites.
      4506 Fl-20, Niceville, FL 32578
      View Details
    • Contact for pricing
      105,599 SF

      Bluewater Bay Retail/Office Space

      Retail, restaurant, and office spaces available in Niceville, Florida.
      4506-4546 Merchants Way, Niceville, FL 32578
      View Details
    • $13 SF/Yr
      3,000 SF

      Niceville Retail/Office Freestanding Building

      3,000 SF retail/office space in the heart of Niceville.
      212 Government Ave, Niceville, FL 32578
      View Details
    • $1.12 SF/Yr

      Hwy 285 & College Blvd Land

      8.7-acre commercial parcel, prime location.
      0 Hwy 285 & College Blvd, Niceville, FL 32578
      View Details
    • $1.00 SF/Yr
      1,918 SF

      Bluewater Bay Retail and Office

      Retail, restaurant, and office spaces available in Niceville, Florida.
      4512 Highway 20 E, Niceville, FL 32578
      View Details
    • $19,750 /Mo
      120,512 SF

      Prime Niceville Corner Lot Lease

      High-traffic location, ideal for development. Excellent visibility.
      John Sims Pkwy E, Niceville, FL 32578
      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.
    821 Bayshore Dr
    Niceville, FL 32578-2548
    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.