Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    91-Unit Motel 6/Studio 6 Title is generated by Realmo AI

    1100 West Rex Allen Drive, Willcox, AZ 85643

    View on Map
    For Sale
    $3,400,000

    Dual brand 91-unit Motel 6/Studio 6 – Willcox, AZ

    Property size:
    40,500 SF
    Lot size:
    2.00 Acres
    Price / SF:
    $83/SF
    Added:
    Jan 28, 2025
    Days on Market:
    489
    Last Refresh:
    Mar 16 at 9:06 am

    Property Features for 1100 West Rex Allen Drive

    General Information

    Standard status
    Active
    Property type
    Motels, Other hospitality properties, Other residential income properties, Hospitality properties, Residential income properties
    Size
    40,500 SF
    Elevators
    N/A
    Lot size
    2.00 Acres

    Building Details

    Year Built
    1980
    Buildings
    1
    Stories
    2
    Units
    91

    We can help!

    Listing Contact
    Ryan Bodine

    Listing agent Ryan

    Listing office

    Listing date Jan 28, 2025

    HighLights

    • Vacant restaurant included offering additional revenue streams
    • Tremendous value for owner/operator
    • Perfect location off main I‑10 exit for the Wilcox market
    • Property has undergone extensive renovations and converted to a dual brand hotel

    Overview

    This 91-unit, dual-branded Motel 6/Studio 6 is located in Willcox, Arizona. Constructed in 1980 and recently renovated, the exterior corridor property is situated on two acres of land at a major Interstate 10 exit on Rex Allen Road. The property spans 40,500 square feet and includes a vacant restaurant, offering potential for additional revenue streams. Its location in Southern Arizona's wine country, near Chiricahua National Monument and the Rex Allen Museum, may appeal to tourists. Proximity to Interstate 10 ensures visibility and accessibility. Tucson is 85 miles away, and Phoenix is 195 miles away. The recent conversion to a dual brand hotel provides a base for immediate income generation. The vacant restaurant offers an opportunity to add a revenue stream to the existing operation.

    Local Financial Insights For Hotel Hospitality

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $558.9k $13.80
    − Vacancy −$123.0k −$3.04
    EGI $435.9k $10.76
    − OpEx −$228.9k −$5.65
    NOI $207.1k $5.11
    40,500 SF · lease $13.80/SF/yr · vacancy 22.00% · expense 52.50%

    Alternative Uses

    Best Use
    Hotel Hospitality
    $2.96M
    $2.59M – $3.45M (±1% cap)
    NOI $207,072 @ 7.0% cap · market cap 6.09%
    Second Best
    Apartment 5plus
    $2.75M
    $2.41M – $3.21M (±1% cap)
    NOI $192,435 @ 7.0% cap · market cap 5.66%
    Theoretical Best
    Specialty Retail
    $6.00M
    $5.25M – $7.00M (±1% cap)
    NOI $420,086 @ 7.0% cap · market cap 12.36%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Motel 6 Willcox, ... Hotel & Motel Studio 6 Suites ... Hotel & Motel

    Suggested Use

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

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

    Similar Places Nearby

    • Days Inn by Wyndham Willcox — 724 N Bisbee Ave, Willcox, AZ 85643
    • OYO Hotel Willcox — 921 n bisbee ave, willcox, az 85643
    • Motel 6 Willcox, AZ — 1100 W Rex Allen Dr, Willcox, AZ 85643
    • Studio 6 Suites - Willcox, AZ — 1100 W Rex Allen Dr, Willcox, AZ 85643
    • Extended Home Comfort — 921 N Bisbee Ave, Willcox, AZ 85643

    Location Insight

    • Map
    • Local Demand
    City
    Willcox
    County
    Cochise
    State
    Arizona
    Longitude
    -110.08
    Latitude
    32.5598

    Nearby Similar for Sale

    • $220,000
      3,800 SF

      Retail Building in Willcox, AZ

      3,800 SF retail building with high visibility and accessibility.
      233 N Haskell Avenue, Willcox, AZ 85643
      View Details
    • $99,000
      4,125 SF

      Willcox Warehouse with Apartment

      4,125 SF warehouse with a one-bedroom apartment.
      312 N Railroad Avenue, Willcox, AZ 85643
      View Details
    • $370,000
      2,621 SF

      Historic Gas Station with Residence

      Remodeled gas station with residence on a double lot.
      271 N Haskell Avenue, Willcox, AZ 85643
      View Details
    • $89,000
      1,248 SF

      Willcox Duplex Requiring Repairs

      Duplex in Willcox, AZ, needs repairs, potential income property.
      343 S BOWIE Avenue, Willcox, AZ 85643
      View Details
    • $825,000
      4,396 SF

      Turnkey Restaurant in Willcox, Arizona

      Established restaurant with seating for 175 in historic Willcox.
      130 E MALEY Street, Willcox, AZ 85643
      View Details

    FAQs

    What type of property is this?
    Motel - Dual brand 91-unit Motel 6/Studio 6 – Willcox, AZ
    Where is this motel located?
    The property is located at 1100 West Rex Allen Drive Willcox, AZ.
    What is the asking price?
    The asking price for this property is $3,400,000.
    What are key features of this property?
    This property features: Vacant restaurant included offering additional revenue streams; Tremendous value for owner/operator; Perfect location off main I‑10 exit for the Wilcox market
    (480) 236-9918
    We can help!
    Listing Contact
    Ryan Bodine
    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

    Thank You for Inquiry
    1100 West Rex Allen Drive, WilLcox, AZ 85643
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!