Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Beach Club Cottages 8716 Sand Point Way NE Immeuble residentiel 14 lots 4 994 454 € (356 747 €/Lot) Taux de capitalisation 4,29 % Seattle, WA 98115



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Lake Washington waterfront property – beach access, 110 feet of lake frontage, and 2 boat slips, scenic Lake Washington views from most units
- Renovated, turnkey property – updated kitchens and bathrooms, dishwashers, and in-unit laundry in most apartments
- 6 buildings on site: 3 apartment buildings, 2 cottages, and 1 single family home, all totaling 14 rental units
- Waterfront properties generally appreciate faster, offer lower vacancy rates & faster lease-up times & longer tenancies than non-waterfront properties
- 15 off-street and 3 garage parking spaces
- Excellent Matthews Beach neighborhood location – ±100 yards to the Burke-Gilman trail, a short walk to Matthews Beach Park, a mile to Magnuson Park
Résumé analytique
Positioned on the western shore of Lake Washington in the desirable Matthews Beach neighborhood just steps from the Burke-Gilman trail and a short walk from Matthews Beach, Beach Club Cottages is a 14-unit multifamily community comprised of 6 buildings on two adjacent parcels.
Boasting 110 feet of lake frontage, direct beach access, boat slips, garage and off-street parking, and fully renovated, luxury units, Beach Club Cottages is a high-quality asset that should provide nearly 0% vacancy and will appeal to both apartment and owner-occupant investors.
Situated in Seattle’s desirable Matthews Beach neighborhood, Beach Club Cottages is well positioned near an abundance of recreational opportunities. A dock with two on-site boat slips along with its own beach provides residents with lake access while the Burke-Gilman Trail, just ±100 yards away, offers a convenient location to walk, run, cycle, or skate. Matthews Beach Park, with its playground, basketball court, BBQ / picnic facilities, and swimming access, is also a short walk away. Also nearby are Warren G. Magnuson Park, Inverness Ravine Park, Penguin Park, and the Sand Point Country Club. Residents of the Beach Club Cottages are also within a few minutes’ drive of the various restaurants and shops that line Wedgwood and Ravenna’s primary commercial corridor along 35th Ave NE. For public transportation, residents can hop on one of two bus routes with stops within a 15-minute walk, providing access to the University District, South Lake Union, Downtown Seattle, and Northgate Station, with its 25+ bus routes. Further, there are three light rail stops within a 15-minute drive.
The renovated, turnkey Beach Club Cottages property is comprised of 14 homes in 6 buildings – a two-story single-family home, two single-family cottages, and three apartment buildings, each with three or four units. All the units have been updated with new kitchens and bathrooms. Finishes vary, with many homes featuring newer luxury vinyl tile flooring and appliances. Most of the units offer scenic lake views, and nine homes boast in-unit laundry with a common laundry room providing laundry service to the remaining units. Two of the units are on the water and offer private yards. The property also offers 15 off-street, uncovered parking spaces and 3 garage spaces for tenant use. The most appealing part of the property, however, is its large common grassy area that spans 110 feet of Lake Washington frontage. A boat dock with two boat slips are also onsite.
Significant investments have been made towards renovating units and increasing cash flow and value. However, there does remain some additional upside for a new operator in the form of continuing to raise rents to market levels. Alternatively, a new owner may opt to purchase the property, hold it for a time to enjoy the cash flow it offers, and then, at some future date, redevelop the prime, waterfront parcels with a stunning home or two of their dreams.
This high quality, turnkey property, with its desirable waterfront location, offers an investor the opportunity to own an income-producing property with upside in one of Seattle’s coveted neighborhoods. Generally, waterfront properties offer rapid rates of appreciation and near 0% vacancy rates. The property affords an owner-occupant investor the opportunity to live in the two-story, single-family home, while renting out the other 13 luxury units for significant income.
Boasting 110 feet of lake frontage, direct beach access, boat slips, garage and off-street parking, and fully renovated, luxury units, Beach Club Cottages is a high-quality asset that should provide nearly 0% vacancy and will appeal to both apartment and owner-occupant investors.
Situated in Seattle’s desirable Matthews Beach neighborhood, Beach Club Cottages is well positioned near an abundance of recreational opportunities. A dock with two on-site boat slips along with its own beach provides residents with lake access while the Burke-Gilman Trail, just ±100 yards away, offers a convenient location to walk, run, cycle, or skate. Matthews Beach Park, with its playground, basketball court, BBQ / picnic facilities, and swimming access, is also a short walk away. Also nearby are Warren G. Magnuson Park, Inverness Ravine Park, Penguin Park, and the Sand Point Country Club. Residents of the Beach Club Cottages are also within a few minutes’ drive of the various restaurants and shops that line Wedgwood and Ravenna’s primary commercial corridor along 35th Ave NE. For public transportation, residents can hop on one of two bus routes with stops within a 15-minute walk, providing access to the University District, South Lake Union, Downtown Seattle, and Northgate Station, with its 25+ bus routes. Further, there are three light rail stops within a 15-minute drive.
The renovated, turnkey Beach Club Cottages property is comprised of 14 homes in 6 buildings – a two-story single-family home, two single-family cottages, and three apartment buildings, each with three or four units. All the units have been updated with new kitchens and bathrooms. Finishes vary, with many homes featuring newer luxury vinyl tile flooring and appliances. Most of the units offer scenic lake views, and nine homes boast in-unit laundry with a common laundry room providing laundry service to the remaining units. Two of the units are on the water and offer private yards. The property also offers 15 off-street, uncovered parking spaces and 3 garage spaces for tenant use. The most appealing part of the property, however, is its large common grassy area that spans 110 feet of Lake Washington frontage. A boat dock with two boat slips are also onsite.
Significant investments have been made towards renovating units and increasing cash flow and value. However, there does remain some additional upside for a new operator in the form of continuing to raise rents to market levels. Alternatively, a new owner may opt to purchase the property, hold it for a time to enjoy the cash flow it offers, and then, at some future date, redevelop the prime, waterfront parcels with a stunning home or two of their dreams.
This high quality, turnkey property, with its desirable waterfront location, offers an investor the opportunity to own an income-producing property with upside in one of Seattle’s coveted neighborhoods. Generally, waterfront properties offer rapid rates of appreciation and near 0% vacancy rates. The property affords an owner-occupant investor the opportunity to live in the two-story, single-family home, while renting out the other 13 luxury units for significant income.
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
339 497 €
|
329,07 €
|
| Autres revenus |
21 204 €
|
20,55 €
|
| Perte due à la vacance |
16 231 €
|
15,73 €
|
| Revenu brut effectif |
344 469 €
|
333,89 €
|
| Taxes |
54 495 €
|
52,82 €
|
| Frais d’exploitation |
75 818 €
|
73,49 €
|
| Total des frais |
130 313 €
|
126,31 €
|
| Résultat net d’exploitation |
214 156 €
|
207,58 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 339 497 € |
| Annuel par m² | 329,07 € |
| Autres revenus | |
|---|---|
| Annuel | 21 204 € |
| Annuel par m² | 20,55 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 16 231 € |
| Annuel par m² | 15,73 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 344 469 € |
| Annuel par m² | 333,89 € |
| Taxes | |
|---|---|
| Annuel | 54 495 € |
| Annuel par m² | 52,82 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 75 818 € |
| Annuel par m² | 73,49 € |
| Total des frais | |
|---|---|
| Annuel | 130 313 € |
| Annuel par m² | 126,31 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 214 156 € |
| Annuel par m² | 207,58 € |
Informations sur l’immeuble
| Prix | 4 994 454 € | Style d’appartement | Avec jardin |
| Prix par lot | 356 747 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,44 ha |
| Taux de capitalisation | 4,29 % | Surface de l’immeuble | 1 032 m² |
| Multiplicateur du loyer brut | 13.8 | Occupation moyenne | 100% |
| Nb de lots | 14 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1939 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,15/1 000 m² |
| Zonage | NR3 | ||
| Prix | 4 994 454 € |
| Prix par lot | 356 747 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,29 % |
| Multiplicateur du loyer brut | 13.8 |
| Nb de lots | 14 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | B |
| Surface du lot | 0,44 ha |
| Surface de l’immeuble | 1 032 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1939 |
| Ratio de stationnement | 0,15/1 000 m² |
| Zonage | NR3 |
Caractéristiques
Caractéristiques du lot
- Lave-vaisselle
- Machine à laver/sèche-linge
- Cuisine
- Réfrigérateur
- Four
- Baignoire/Douche
- Vues
- Cour
- Terrasse
- Pelouse
Caractéristiques du site
- Laverie
- Aire de pique-nique
- Bord de l’eau
- Quai
- Station de recharge de voitures
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 10 | 1 752 € | 54 |
| 2+2 | 2 | 2 382 € | 92 |
| 2+1 | 2 | 3 008 € | 82 |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Exceptionnellement praticable à vélo
90/100
Taxes foncières
| N° de parcelle | Évaluation totale | 5 177 146 € (2025) | |
| Évaluation du terrain | 5 176 270 € (2025) | Impôts annuels | 54 495 € (52,82 €/m²) |
| Évaluation des aménagements | 876 € (2025) | Année d’imposition | 2026 |
Taxes foncières
N° de parcelle
Évaluation du terrain
5 176 270 € (2025)
Évaluation des aménagements
876 € (2025)
Évaluation totale
5 177 146 € (2025)
Impôts annuels
54 495 € (52,82 €/m²)
Année d’imposition
2026
1 sur 54
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Beach Club Cottages | 8716 Sand Point Way NE
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

