Listed by Bull Realty
$4,000,000
±34,897 SF Assisted Living Facility | Beaufort, SC
Details
APN R122 029 00A 0106 0000
Property Type Senior Living
Sub Type Assisted Living Facility
Square Footage 34,897
Units 40
Beds 49
Occupancy 90%
Price per SqFt $115
Year Built 1999
Buildings 1
Stories 1
Acreage 5.670
Zoning DR-4
±34,897 SF Assisted Living Facility | Beaufort, SC
Marketing description
Regional Geography & Environment:
- Sea Islands Location: The city is primarily situated on Port Royal Island, surrounded by a marshy estuary and tidal waters.
- Water-Dominant Landscape: Beaufort County consists of more water than land; approximately 51% of its 468,000 acres are open waters, sounds, and marshes.
- Natural Hazards: The region is highly susceptible to hurricanes, shoreline erosion, and sea-level rise.
Economic & Social Infrastructure:
- Military Presence: A major driver of the local economy, the region hosts several key installations:
- Marine Corps Air Station (MCAS) Beaufort
- Marine Corps Recruit Depot Parris Island
- U.S. Naval Hospital Beaufort
- Tourism & Hospitality: The area attracts over two million annual visitors. Popular attractions include Hunting Island State Park —South Carolina’s most visited state park—and local festivals like the Beaufort Water Festival.
- Demographics: As of 2023, the city population is approximately 13,700. The broader county is one of the fastest growing in the South, largely due to development near Hilton Head Island and Bluffton.
Strong Market:
- Average Net Worth (Age 75+): $2,662,035
- Average Household Income (Age 75+): $92,335
- Average Home Value: $501,987
Property Highlights:
- List Price: $4,000,000
- Gross Revenue: $2,215,380 (Actual)
- Occupancy: 90% (Actual)
- Forecast NOI: $498,460 (normalizing expenses to 75% of Gross Revenue)
- CoStar Southeast Sold Comps: $292/SF; subject property at $114.62/SF
- CoStar Average National CAP & Sold Comps: 6.5% & $307/SF
- 2025 Weitz Replacement Cost (Construction cost only): $353/SF
Listing Contacts
Listed by Bull Realty
Valuation Calculator
Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--
Valuation Metrics
0
DSCR
--
Cap Rate
--
ROI
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Is there information that looks off?



