The Largest CRE Database in the US
with Over 1 Million Listings
7100 Unit Parcel 1 Bayfield, CO 81122
Sponsored
For Sale
$1,390,000
Mountain Retreat w/ Cabins & Log Home
Property size:
6,485 SF
Description
Added:
Feb 3, 2025
Days on Market:
361
This exceptional 2.25-acre property in Bayfield, CO, presents a unique investment opportunity. The land boasts stunning views overlooking the Pine River Valley and offers convenient access from County Road 501. Four newly finished 800 sq ft cabins, each featuring a full bathroom, bedroom, and loft space, are ready for immediate short-term or long-term rental income (potential $1200+/month long-term, $200+/night short-term). These cabins, completed in 2021, share a new septic system and central water supply, and include new kitchens, bathrooms, appliances, flooring, fixtures, heating, and paint. An unfinished 3285 sq ft log home, also built in 2002 with hand-peeled logs, is ready for completion. Plans include 3 bedrooms, 3 bathrooms, granite/quartz countertops, hickory cabinets, radiant floor heat, and a fireplace or woodstove. The master suite features a double-headed walk-in shower, double vanity, and large walk-in closet. The property also includes a large loafing shed with a small corral. All improvements are permitted through La Plata County. There is no HOA or covenants. Natural gas is available, and the property currently utilizes propane. The proximity to Vallecito Reservoir, Weminuche Wilderness, Bayfield, and Durango (30 minutes) provides easy access to recreation and amenities. The property's versatility allows for various uses, including a private residence, wedding venue, or resort. The price is negotiable if the buyer wishes to purchase the log home in its current unfinished state. The total square footage of all buildings is 6,485 sq ft.
Mixed-use property - Mountain Retreat w/ Cabins & Log Home
Where is this mixed-use property located?
The property is located at 7100 Unit Parcel 1 Bayfield, CO.
What is the asking price?
The asking price for this property is $1,390,000.
Request Owner's contact information
7100 Unit Parcel 1 Bayfield, CO 81122
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.
7100 Unit Parcel 1 Bayfield, CO 81122
Message sent successfully
Error
Email to Your Friends
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
7100 Unit Parcel 1 Bayfield, CO 81122
More about this listing
7100 Unit Parcel 1, Bayfield, CO
Contact
Jeff Reynolds
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Request price
7100 Unit Parcel 1, Bayfield, CO
Contact
Jeff Reynolds
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Property Records & Analytics
7100 Unit Parcel 1, Bayfield, CO
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Request Owner's contact information
7100 Unit Parcel 1, Bayfield, CO
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Current Estimation by Request
7100 Unit Parcel 1, Bayfield, CO
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Send Message
to 7100 Unit Parcel 1 Bayfield, CO 81122
7100 Unit Parcel 1, Bayfield, CO
Contact
Jeff Reynolds
Your message was sent
Please view email to read information.
Check the junk/spam folder if no email is in the inbox.
Error
Your message wasn't sent. Try again
Thank You
You are Unsubscribed From Notifications
How Realmo works
We can help!
Listing Contact
Jeff Reynolds
Google sign-in failed. Please try again or use another login method.