Sign Up Successful!
You now have access to more from Realmo!
    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

    27400 Colorado 74 Evergreen, CO 80439

    Loading data...
    Loading data...
    Loading data...
    For Sale
    $2,995,000

    Boutique resort with nine furnished units on three scenic acres.

    Property Features for 27400 Colorado 74

    General Information

    Zoning
    Planned Development

    We can help!

    Listing Contact
    Edward Rupp
    Source: Svn

    Listing Agent: Edward Rupp

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    Evergreen Cabins on Bear Creek

    Located one mile from downtown Evergreen and approximately 30 miles west of Denver, Colorado Bear Creek Cabins is a boutique resort situated on approximately three scenic acres along Bear Creek. The property features nine fully furnished lodging units, including eight studio cabins configured as four duplexes, and one two-bedroom Mountain Home Cabin totaling approximately 1,100 square feet. Each unit is equipped with full kitchens, wood-burning fireplaces, flat-screen TVs with streaming and cable, Wi-Fi, and in-room coffee. Guests also have access to outdoor common areas, including picnic tables, Adirondack chairs, BBQ grills, and fishing along Bear Creek. The property is near Red Rocks Amphitheatre, Evergreen Lake House, and numerous wedding and event venues. Evergreen is known for its natural beauty, vibrant arts scene, and year-round recreational opportunities. Situated at an elevation of approximately 7,200 feet, the town boasts panoramic views and fresh alpine air. Evergreen Lake serves as a hub for seasonal activities such as paddleboarding, fishing, ice skating, and lakeside concerts. Surrounding open spaces and nearby parks provide miles of trails for hiking, mountain biking, and wildlife viewing. The property operates as a hands-off investment with existing management and call center, or can be owner-operated with on-site residence.
    Location Intelligence

    Current Use by Public Records

    Isalis Gift Shop Party City Party Store Skunk Funk Wholesaler Carl's Trading Co Hat Shop Bushka's Kitchen LLC Outdoor Clothing And Equipment Shop

    Suggested Use

    Restaurant Realty agency Law Firm Dental Office Wholesale Shop Auto Repair Shop Building Supply Nail Salon Pharmacy Auto Parts Store

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

    Location Insight

    • Map
    • Local Demand
    City
    Evergreen
    County
    Jefferson
    State
    Colorado
    Longitude
    -105.423
    Latitude
    39.6455

    Nearby Similar for Sale

    • $455,000
      2,016 SF

      Evergreen Business Condo with Licenses

      2,016 sq ft condo with cannabis licenses in Evergreen, CO.
      35715 Hwy 40, Evergreen, CO 80439
      View Details
    • $2,485,000
      15,907 SF

      Historic Inn Ideal for Many

      Historic inn suitable for various uses near Downtown Evergreen.
      8136 S Brook Forest Rd, Evergreen, CO 80439
      View Details
    • $625,000
      3,300 SF

      Evergreen Office/Warehouse Versatile Building

      3,300 SF building ideal for office or office warehouse use.
      35715 U.S Hwy 40, Evergreen, CO 80439
      View Details
    • $800,000

      Historic Building in Downtown Evergreen

      Retail and office space in a high-traffic, walkable location.
      28235 Hwy, Evergreen, CO
      View Details
    • $3,260,000
      18,464 SF

      Evergreen Flex Showroom Asset

      Premier showroom with high visibility and utility in Evergreen, CO.
      114 Homestead Rd, Evergreen, CO
      View Details
    • $700,000
      3,355 SF

      Evergreen Office/Warehouse Investment Opportunity

      3,355 SF office/warehouse in Evergreen, move-in ready with ample parking.
      35715 Unit D201 - D202, Evergreen, CO 80439
      View Details
    • $1,999,999
      10,229 SF

      Evergreen Office/Medical Building For Sale

      Renovated 10,229 SF building suitable for office or medical use.
      30616 Bryant Dr, Evergreen, CO 80439
      View Details
    • $3,550,000
      20,890 SF

      Evergreen Class A Office Building

      Fully leased Class A office building in Evergreen, Colorado.
      32135 Castle Ct, Evergreen, CO
      View Details
    • $1,999,999
      7,536 SF

      Evergreen Commercial Investment Opportunity

      Commercial property in Evergreen, Colorado, near dining and recreation.
      1222 Bergen Pkwy, Evergreen, CO
      View Details
    • $400,000
      1,817 SF

      Evergreen Retail or Office Condo

      1,817 SF move-in ready retail or office condo for sale.
      27888 Mdw Dr, Evergreen, CO
      View Details
    • $199,500
      40,000 SF

      Spacious Office Condos with Views

      Combined office condos with mountain views and underground parking.
      1202 Bergen Pkwy, Evergreen, CO
      View Details
    • $230,000

      Evergreen Office Units For Sale

      Two office units with open floorplan and outdoor patio.
      30752 Southview Dr, Evergreen, CO 80439
      View Details

    FAQs

    What type of property is this?
    Resort - Boutique resort with nine furnished units on three scenic acres.
    Where is this resort located?
    The property is located at 27400 Colorado 74 Evergreen, CO.
    What is the asking price?
    The asking price for this property is $2,995,000.
    What are key features of this property?
    This property features: - High-Demand Hospitality Asset: Well-established boutique resort with a 10.21% Cap Rate based on 2024 financials.; - Prime Location: Situated on ±3 scenic acres along Bear Creek in Evergreen, just 1 mile from downtown and 30 miles from Denver.; - Nine Fully Furnished Lodging Units: Includes eight studio cabins and one two-bedroom Mountain Home Cabin, each equipped with full kitchens, fireplaces, and modern amenities.
    (651) 492-0563
    Request Owner's contact information
    27400 Colorado 74 Evergreen, CO 80439
    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.
    27400 Colorado 74
    Evergreen, CO 80439
    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
    27400 Colorado 74 Evergreen, CO 80439
    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
    Edward Rupp
    (651) 492-0563
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.