Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    93405 Willsey Ln North Bend, OR 97459-8535

    • Turn key restaurants
    • 1.79 lot acres
    OFF-MARKET
    Last Sale
    Feb 16, 2021
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US71-0802983
    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

    • Hilltop House Restaurant & Lounge / Restaurant / Bar

    Property Details for 93405 Willsey Ln

    Year built
    1954
    Lot size
    1.79 lot acres
    Zone code
    C-1
    Property type
    Turn key restaurants
    APN
    24 S 13 W 35 C 3100
    APU
    24S13W35C3100

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    North Bend
    County
    Coos
    State
    Oregon
    Longitude
    -124.218
    Latitude
    43.4388
    CBSA code
    18300
    CBSA name
    COOS BAY, OR 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
    $3,157
    $0.00
    $0.00
    $329,610
    -
    $228,420
    $329,750
    $558,170

    Comparable in this City

    • Value Estimation by Request
      0.95 Acres

      1388 Virginia Ave

      RESTAURANT • 0.95 Acres
      1388 Virginia Ave, North Bend, OR 97459-2718
      View Details
    • Value Estimation by Request
      2,220 SF

      2037 Sherman Ave

      RESTAURANT • 2,220 SF
      2037 Sherman Ave, North Bend, OR 97459-3306
      View Details
    • Value Estimation by Request
      1,792 SF

      3140 Tremont St

      RESTAURANT • 1,792 SF
      3140 Tremont St, North Bend, OR 97459-3061
      View Details
    • Value Estimation
      $2,445,000
      4,328 SF

      3390 Broadway Ave

      RESTAURANT • 4,328 SF
      3390 Broadway Ave, North Bend, OR 97459-2202
      View Details
    • Value Estimation
      $210,000
      1,728 SF

      1430 Vermont St

      RESTAURANT • 1,728 SF
      1430 Vermont St, North Bend, OR 97459-2734
      View Details
    • Value Estimation by Request
      3,072 SF

      1810 Virginia Ave

      RESTAURANT • 3,072 SF
      1810 Virginia Ave, North Bend, OR 97459-2348
      View Details

    Similar Nearby for Sale

    • $425,000
      1,467 SF

      Renovated Home with Bay Views

      Updated 3-bedroom, 2-bath home near downtown with bay views.
      67065 Heron Rd, North Bend, OR 97459
      View Details
    • $89,500
      0.37 Acres

      View Lot Near Glascow Market

      Residential land with septic site evaluation and owner carry option.
      67482 E Bay Rd, North Bend, OR 97459
      View Details
    • $199,000
      0.89 Acres

      Ready-to-Build Coastal Dream Lot

      0.89-acre lot near Oregon Coast with approved plans.
      2253 Pony Creek Rd, North Bend, OR 97459
      View Details
    • $80,000
      2.06 Acres

      North Bend Acreage for Sale

      2.06-acre parcel in North Bend's Beaver Loop Rd area.
      Beaver Loop Rd, North Bend, OR 97459
      View Details
    • $86,000
      0.69 Acres

      North Bend Land For Sale

      Commercial water facilities near beaches, bay, and sand dunes.
      Ruth Rd, North Bend, OR 97459
      View Details
    • $332,997
      1,749 SF

      Duplex Near Bay and Shopping

      Investment opportunity: duplex near bay and coastal shopping centers.
      1860 Meade St, North Bend, OR 97459
      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.
    93405 Willsey Ln
    North Bend, OR 97459-8535
    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.