Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Herndon, VA 20171
    Back to Search
    Property profile & analytics

    , Herndon, VA 20171

    View on Map
    • Hotels
    • 90,920 SF
    • 3.30 lot acres
    Off-Market
    Last Sale May 31, 2022
    $19,224,000
    Property ID
    US87-0818960
    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
    $16,660,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hotels

    Property Details

    Lot size
    3.30 lot acres
    Zone code
    PDC(PLANNED DEV COMMERCIA
    Property type
    Hotels
    APN
    015-4-05-0004-A
    APU
    0154050004A

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 31, 2022 $19,224,000 Asfi Dulles LLC Mcr Dulles LLC Special Warranty Deed $22M · Standard Insurance Co
    Sep 15, 2016 $16,000,000 Mcr Dulles LLC Bre Polygon Property Owner LLC Grant Deed —
    Jan 28, 2015 $15,129,369 Bre Polygon Property Owner LLC Palmetto Hospitality Of Dulles St Grant Deed · related $400M · General Elec Cap
    May 2, 2013 — Palmetto Hospitality Of Dulles St — Deed Of Trust · related $165M · Bank Of America
    Mar 8, 2011 — Palmetto Hospitality Of Dulles St — Deed Of Trust · related $27.5M · Bank Of America
    Oct 31, 2007 $250,000 Palmetto Hospitality Of Dulles St Palmetto Hospitality Of Dulles Ho Deed Of Trust · related $28M · Bank Of America
    — — Mcr Dulles LLC — Deed Of Trust · related —
    — — Mcr Dulles LLC — Deed Of Trust · related $8.9M · Western Alliance Bk

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $20,200,000
      ML approach
      $10,275,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $14,378,000
      Market price range: $10.3M - $20.9M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $15,830,000
      Current use
      WAREHOUSE, STORAGE
      $26,680,000
      Change: +69% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Herndon
    County
    Fairfax
    State
    Virginia
    Longitude
    -77.4214
    Latitude
    38.9582
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV 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
    2024
    $176,959
    $4,968,000
    $6,207,190
    $11,175,190
    -
    $4,968,000
    $6,207,190
    $11,175,190

    Comparable in this City

    • Value Estimation
      $29,960,000
      452,565 SF

      13869 Park Ctr Rd

      HOTEL
      13869 Park Ctr Rd, Herndon, VA 20171-3218
      View Details
    • Value Estimation
      $11,255,000
      113,720 SF

      13341 Woodland Park Rd

      HOTEL
      13341 Woodland Park Rd, Herndon, VA 20171-3059
      View Details
    • Value Estimation
      $7,115,000
      92,446 SF

      13460 Sunrise Vly Dr

      HOTEL
      13460 Sunrise Vly Dr, Herndon, VA 20171-3273
      View Details
    • Value Estimation
      $20,520,000
      259,340 SF

      2300 Dulles Cor Blvd

      HOTEL
      2300 Dulles Cor Blvd, Herndon, VA 20171-3400
      View Details
    • Value Estimation
      $16,775,000
      203,274 SF

      2520 Wasser Ter

      HOTEL
      2520 Wasser Ter, Herndon, VA 20171-6177
      View Details
    • Value Estimation
      $6,110,000
      67,429 SF

      13845 Sunrise Vly Dr

      MOTEL
      13845 Sunrise Vly Dr, Herndon, VA 20171-4661
      View Details

    Similar Nearby for Sale

    • $695,000
      0.67 Acres

      Residential Lot in Herndon, VA

      Residential lot featuring 0.67 acres in Herndon/Fairfax.
      3203 W Ox Rd, Herndon, VA 20171
      View Details
    • Contact for pricing
      33,243 SF

      Class A Office Building with Amenities

      Class A office offering a new lobby, robust tenant amenity center, and in-building meeting and wellness spaces.
      13530 Dulles Technology Dr, Herndon, VA 20171
      View Details
    • $60,000
      0.07 Acres

      Land in Herndon, Virginia

      Residential land in a neighborhood of high-priced homes.
      Caris Glenne Outlot B, Herndon, VA 20171
      View Details
    • Contact for pricing

      Commercial Land with Development Potential

      Commercial land available for sale or lease with development potential.
      2633 Centreville Rd, Herndon, VA 20171
      View Details

    Similar Nearby for Lease

    • $33 SF/Yr
      38,167 SF

      Herndon Office Space For Rent

      Class A office space available in Herndon, Virginia.
      13655 Dulles Technology Dr, Herndon, VA 20171
      View Details
    • Contact for pricing
      49,846 SF

      Herndon Office Space Available

      Office space available near Dulles Airport and Westin Hotel.
      2550 Wasser Ter, Herndon, VA 20171
      View Details
    • Contact for pricing
      9,000 SF

      Herndon Office and Retail Development

      Office and retail spaces with modern amenities near Herndon Metro.
      Woodland View Dr, Herndon, VA 20171
      View Details
    • $33 SF/Yr
      38,167 SF

      Premium Office Space Available

      Modern office space with amenities near Innovation Center Metro Station.
      13665 Dulles Technology Dr, Herndon, VA 20171
      View Details
    • Sponsored
      Contact for pricing

      Dulles Corner

      Meet, work or collaborate in our professional Dulles Corner business center
      13800 Floors, Herndon, VA 20171
      View Details
    • $36 SF/Yr
      8,153 SF

      Renovated Office Space Near Airport

      Newly renovated office space with excellent amenities and convenient location.
      13865 Sunrise Valley Dr, Herndon, VA 20171
      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.
    Herndon, VA 20171
    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
    Herndon, VA, 20171
    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!