Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    45 Cottage Drive Gypsum, CO 81637

    View on Map
    For Sale
    $158,000

    LAND - Gypsum, CO

    Lot size:
    0.19 Acres
    Added:
    Mar 19, 2026
    Days on Market:
    14
    Last Refresh:
    Apr 1 at 9:06 am

    Property Features for 45 Cottage Drive

    General Information

    Property type
    Land
    Property subtype
    Other
    Zoning
    PUD
    Pets allowed
    Yes
    Standard status
    Active
    APN
    2111-083-13-004
    Lot size
    0.19 Acres

    Taxes and HOA fees

    TaxYear
    2025
    TaxDescription
    Subdivision: COTTON RANCH PUD FIL 5 Lot: 169
    TaxAnnualAmount
    3696

    Utilities

    Utilities
    Cable Available
    Water source
    Public

    We can help!

    Listing Contact
    Joan Harned
    Joan Harned

    Listing agent Joan Harned License #01099125

    Listing office Keller Williams Mtn Properties PO Box 1651, Edwards, CO

    Listing date Mar 19, 2026

    MLS# 1013760

    Copyright © 2026 Vail Board of REALTORS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Land with Golf Course Views

    This residential land offers views of the Pete Dye 18-hole Championship Golf Course and Gypsum Creek. Located within walking distance of the Gypsum Creek Grill, Pro Shop, swimming pool, and pickle ball courts, the property is also situated approximately 5 minutes from the Gypsum Recreation Center, elementary school, and middle school. The lot size is 0.19 acres. The property is located in a small neighborhood. The zoning is PUD, allowing for the construction of a home.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Law Firm Spa & Massage Center Hair Salon Real Estate Agency Hotel & Motel Nail Salon Pharmacy Department Store Big Box & Wholesale Store Clothing & Fashion Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Gypsum
    County
    Eagle
    State
    Colorado
    Longitude
    -106.972
    Latitude
    39.6878

    Nearby Similar for Sale

    • $420,000
      1,171 SF

      Functional Industrial Storage Garage

      Versatile storage garage near Eagle County Airport.
      273 Spring Creek unit: A10, Gypsum, CO 81637
      View Details
    • $450,000
      1,527 SF

      Light Industrial Unit Near Airport

      Heated commercial flex space near Eagle County Airport.
      189 Spring Creek Road unit: H, Gypsum, CO 81637
      View Details
    • $649,000
      1,500 SF

      Luxury Garage Suite Near Airport

      Private, secure 1,500 SF garage suite near Eagle County Airport.
      525 Plane Street unit: A4, Gypsum, CO 81637
      View Details
    • $1,100,000
      2,168 SF

      Industrial Warehouse Near Eagle Airport

      High-end industrial warehouse with unique features near Eagle County Airport.
      66 Gilder Way 3F, Gypsum, CO 81637
      View Details
    • $1,100,000
      2,168 SF

      Industrial Warehouse Near Eagle Airport

      High-end industrial warehouse with RV dump near Eagle County Airport.
      66 Gilder Way 3E, Gypsum, CO 81637
      View Details
    • $339,000
      869 SF

      Heated Warehouse Space Near Airport

      Versatile warehouse space near Eagle County Airport, ideal for storage.
      106 Airpark Drive unit: 8, Gypsum, CO 81637
      View Details
    • $499,000
      1,368 SF

      Versatile Commercial Space in Gypsum

      Mixed-use commercial space with warehouse and office areas in Gypsum.
      770 Lindbergh Drive unit: 504, Gypsum, CO 81637
      View Details
    • $375,000

      Golf Course Homesite in Gypsum

      Premier one-acre golf course homesite with mountain views.
      273 Cutbow, Gypsum, CO 81637
      View Details
    • $799,000

      Homesite with Panoramic Views

      4-acre homesite perfect for a dream ranchette with utilities.
      140 Kings Meadow Drive, Gypsum, CO 81637
      View Details
    • $485,000
      1,016 SF

      Premium Storage Suite in Gypsum

      High-end storage or small business space near Eagle County Airport.
      66 Gilder Way unit: 4D, Gypsum, CO 81637
      View Details
    • $120,000

      Buildable Land in Gated Community

      0.6 acre lot in Siena Valley Club, build your dream home.
      196 Foxprowl, Gypsum, CO 81637
      View Details
    • $795,000

      Residential Land in Gypsum, Colorado

      Versatile lot suitable for single-family, multi-family, or workforce housing.
      930 York View Drive, Gypsum, CO 81637
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Residential land with golf course views in Gypsum, Colorado.
    Where is this residential land & home lot located?
    The property is located at 45 Cottage Drive Gypsum, CO.
    What is the asking price?
    The asking price for this property is $158,000.
    What are key features of this property?
    This property features: Walking distance to Gypsum Creek Grill, Pro Shop, swimming pool, and pickle ball courts.; Enjoy views of the Pete Dye 18‑hole Championship Golf Course and Gypsum Creek.; Close proximity (5 mins) to Gypsum Recreation Center, elementary school, and middle school.
    (970) 376-1356
    We can help!
    Listing Contact
    Joan Harned
    Joan Harned
    Real Estate License ID: 01099125
    Learn More
    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.
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!