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

    825 Forest Rd, Unit 2 Vail, CO 81657

    View on Map
    Sponsored
    For Sale
    $15,995,000

    DUPLEX - Vail, CO

    Property size:
    4,573 SF
    Lot size:
    0.17 Acres
    Days on Market:
    2
    Last Refresh:
    Mar 5 at 3:06 pm

    Property Features for 825 Forest Rd

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active
    Zoning
    multi family
    Rooms
    Bathroom 5, Bathroom 3, Bedroom 5, Bedroom 3, Bedroom 1, Bedroom 2, Bathroom 1, Bathroom 6, Bedroom 4, Bathroom 2, Bathroom 4
    Bedrooms
    5
    Bathrooms
    6
    APN
    2101-072-22-002
    Parking
    3
    Parking features
    Covered, Garage
    Patio and Porch features
    Deck, Patio
    Pets allowed
    Yes
    Interior features
    Fireplace - Gas, Multi-Level, Patio, Spa/Hot Tub, Vaulted Ceiling(s)
    Fireplace
    1
    Basement
    Finished
    Appliances
    Built-In Electric Oven, Dishwasher, Disposal, Microwave, Range, Range Hood, Refrigerator, Washer/Dryer
    Size
    4,573 SF
    Lot size
    0.17 Acres

    Utilities

    Utilities
    Cable Available
    Heating system
    Natural Gas, Radiant
    Cooling system
    Central Air, Zoned

    Building Details

    Year built
    2005
    Floors in Building
    3
    Flooring type
    Stone, Wood, Carpet
    Building materials
    Frame, Stone, Stucco, Wood Siding
    Roof type
    Synthetic

    We can help!

    Listing Contact
    Kathy Bellamy

    Slifer Smith & Frampton Real Estate (970) 343-9573

    Listing agent Kathy Bellamy (970) 845-9400

    Listing date Mar 4, 2026

    MLS# 1012155 Listing URL

    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.

    Learn more

    Property Insight Report

    Overview

    Luxury Duplex by Gore Creek

    This duplex, located on the banks of Gore Creek, offers a rare opportunity. It features five bedrooms and is situated within the Gore Creek Complex. The property includes air conditioning, a private hot tub, and a large deck overlooking Vail Mountain. The gourmet kitchen is spacious, and there are two fireplaces. Recent upgrades include a new roof, boilers, and hot water heaters. An oversized two-car garage is located underground and provides abundant storage, along with an additional parking space. The property is located steps from fishing in Gore Creek. The lower level family room includes a large bar area. It is a short walk to Lionshead Village and the gondola/chairlifts, ski school, restaurants, shopping, hotels, nightlife, and the transportation center. The lot size is 0.17 acres, and the property size is 4573 square feet.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Bergrose Lodge by ... Hotel & Motel Gore Creek Place Vacation Rental Gore Creek Townhomes Hotel & Motel

    Suggested Use

    Law Firm Restaurant Spa & Massage Center Hair Salon Nail Salon Building Supply Auto Repair Shop Real Estate Agency Pharmacy Big Box & Wholesale Store

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

    Location Insight

    • Map
    • Local Demand
    City
    Vail
    County
    Eagle
    State
    Colorado
    Longitude
    -106.391777
    Latitude
    39.642199

    Nearby Similar for Sale

    • $772,000
      645 SF

      East Vail Ground-Floor Office Space

      645 SF office space in East Vail, well-located and accessible.
      3971 Big Horn Rd, Vail, CO 81657
      View Details
    • New
      $2,195,000
      1,982 SF

      Vail Duplex with Income Potential

      Sun-filled Vail duplex with mountain views and income potential.
      2653 Cortina Ln, Vail, CO 81657
      View Details
    • New
      $7,199,500
      3,137 SF

      Mountain Contemporary Duplex in Vail

      Luxurious 5-bedroom duplex with mountain views, near Vail Village.
      3013 Booth Creek Dr, Vail, CO 81657
      View Details
    • New
      $3,995,000
      3,876 SF

      Luxury Duplex in Vail's Potato Patch

      Elegantly appointed 5-bedroom duplex with mountain views, fully furnished.
      775 Potato Patch Dr, Vail, CO 81657
      View Details
    • New
      $4,999,000
      3,189 SF

      Updated Duplex Near Cascade Lift

      Updated 4-bedroom duplex in Vail's Cascade neighborhood near ski lift.
      1359 Greenhill Ct, Vail, CO 81657
      View Details
    • New
      $4,750,000
      3,689 SF

      West Vail Duplex with Mountain Views

      Furnished duplex in West Vail with mountain views and rental potential.
      2417 Garmisch Dr, Vail, CO 81657
      View Details
    • New
      $4,300,000
      3,195 SF

      Remodeled Duplex in Vail, Colorado

      Extensively remodeled duplex with mountain contemporary style and high-end finishes.
      1854 Glacier Ct, Vail, CO 81657
      View Details
    • New
      $4,950,000
      4,063 SF

      Mountainside Duplex with Gore Range Views

      Exceptional Vail duplex with ski passes and mountain views.
      2699 Davos Trl E, Vail, CO 81657
      View Details
    • New
      $45,000,000
      15,669 SF

      Vail Village Mixed-Use Property

      Premier mixed-use property in the heart of Vail Village.
      298 Hanson Ranch Rd, Vail, CO 81657
      View Details
    • New
      $1,050,000
      876 SF

      East Vail Duplex with Views

      Two-story duplex with mountain views and easy Vail access.
      4205 Columbine Dr, Vail, CO 81657
      View Details
    • New
      $3,995,000
      3,732 SF

      Remodeled Duplex with Mountain Views

      Remodeled duplex with open floor plan and mountain views.
      3245 Katsos Ranch Rd, Vail, CO 81657
      View Details
    • New
      $6,800,000
      Pending

      Renovated Duplex in Coveted Vail

      Fully renovated duplex in Vail's Cascade neighborhood with mountain access.
      1454 Greenhill Ct, Vail, CO 81657
      View Details

    FAQs

    What type of property is this?
    Apartment building - High-end Vail duplex with creek access, near Lionshead Village.
    Where is this apartment building located?
    The property is located at 825 Forest Rd, Unit 2 Vail, CO.
    What is the asking price?
    The asking price for this property is $15,995,000.
    What are key features of this property?
    This property features: - Largest 5-bedroom townhome in the Gore Creek Complex, located on Gore Creek.; - Minutes walk to Lionshead Village & Gondola/Chairlifts, Ski School, Restaurants, Shopping, Hotels, Nightlife, Transportation Center.; - Enjoy the private hot tub and large deck overlooking Vail Mountain.
    (970) 376-2863
    Request Owner's contact information
    825 Forest Rd, Unit 2 Vail, CO 81657
    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.
    825 Forest Rd, Unit 2
    Vail, CO 81657
    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
    825 Forest Rd, Unit 2 Vail, CO 81657
    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

    We can help!
    Listing Contact
    Kathy Bellamy
    Real Estate License ID: EA40033203
    (970) 376-2863 (970) 845-9400
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!