Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
16807 103rd Ave Ct E
Graham, WA 98372
Asking Price
$1.20M
Cap Rate
35.36%
Asset Type
Restaurant Retail
Class
Class B
What's Special
16807 103rd Ave Ct E, Graham, WA 98372 <ul><li>2026 South Hill Restaurant Award Winner</li><li>Located at Thun Field - Pierce County Airport</li><li>Over $4.49M in revenue in 2025</li><li>Nearly $3.9M in food, beverage, and merchandise sales</li><li>Pull-tab operation produced over $3.27M in gross receipts</li><li>Strong 2025 financials: $2.86M in gross profit, $424,260 in NOI, $441,880 in net income</li><li>35.36% implied cap rate</li><li>Approximately 2.72x net income multiple</li><li>Potential investment recovery in under
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
6.67%
DSCR
1.12
Tight
Cash-on-Cash
2.43%
Monthly Payment
$5,936.945
Annual Cash Flow
$8,756.657
