Without Development it could be worth low to mid xxx.
I base the low xxx on the fact that I would certainly consider paying that amount, and without the intention of building a site. Certainly others who aren't as frugle as myself would pay a bit more.
If you Develop this into a popular site and can sustain decent traffic, There will certainly be good banner ad sales.