Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Extended-Stay Hotel in Gold River Title is generated by Realmo AI

    12180 Tributary Point Drive, Gold River, CA 95670

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    61-suite hotel with kitchenettes near Folsom high-tech corridor.

    Type:Hospitality
    Property size:
    69,017 SF
    Price / SF:
    $129/SF
    Added:
    May 12, 2026
    Days on Market:
    22
    Last Refresh:
    May 14 at 9:31 pm

    Property Features for 12180 Tributary Point Drive

    General Information

    Standard status
    Active
    Size
    69,017 SF
    Property subtype
    Hospitality

    Building Details

    Year Built
    2002

    We can help!

    Listing Contact
    DAN HAYWARD

    Listing agent DAN HAYWARD License #CA01349057

    Listing office KW Commercial Roseville

    Listing date May 12, 2026

    Source Crexi

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

    All listing content including descriptions, pricing, images are the copyrighted material of KW Commercial Roseville

    HighLights

    • Extended‑stay hotel featuring 61 suites with kitchenettes.
    • Recently underwent $1.1 million in renovations.
    • Eligible for conversion to Candlewood Suites.
    • Located near the Folsom high‑tech employment corridor.
    • Diversified demand drivers including corporate, leisure, and regional travel.
    • Offered at approximately $146,721 per key.

    Overview

    The Hawthorn Inn & Suites is a 61-suite, extended-stay hotel located at 12180 Tributary Point Drive in Gold River, California. This three-story property features interior corridors and guest suites equipped with kitchenettes, designed to accommodate longer-stay guests, business travelers, and visitors seeking functional lodging. The property has undergone a reported $1.1 million renovation. The hotel is eligible for conversion to Candlewood Suites. Its location is near the Folsom high-tech employment corridor, a regional driver of corporate and extended-stay lodging demand. Additional demand is supported by the Sacramento State Aquatic Center at Lake Natoma, Folsom Lake, and the Sacramento metro area. This location benefits from a mix of corporate, leisure, weekend, and regional demand.
    Location Intelligence

    Current Use by Public Records

    Hotels

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Gold River
    County
    Sacramento
    State
    California
    Longitude
    -121.219857
    Latitude
    38.632354

    Nearby Similar for Sale

    • Contact for pricing
      32,539 SF

      Gold River Office Building

      Office building with 32,539 square feet of space.
      2356 Gold Meadow Way, Gold River, CA
      View Details
    • $4,618,525
      12,110 SF

      Professional Office Campus For Sale

      Office campus with park environment, convenient highway access and parking.
      2366 Gold Meadow Way, Gold River, CA
      View Details
    • $5,000,000
      35,134 SF

      Gold River Office Building

      Office building available for sale in Gold River, CA.
      12150 Tributary Point Drive, Gold River, CA
      View Details
    • Contact for pricing
      24,000 SF

      Gold River Professional Office Space

      Professional office campus with easy highway access and nearby amenities.
      2330 Gold Meadow Way, Gold River, CA
      View Details

    FAQs

    What type of property is this?
    Hotel - 61-suite hotel with kitchenettes near Folsom high-tech corridor.
    Where is this hotel located?
    The property is located at 12180 Tributary Point Drive Gold River, CA.
    What is the asking price?
    The asking price for this property is $8,950,000.
    What are key features of this property?
    This property features: Extended‑stay hotel featuring 61 suites with kitchenettes.; Recently underwent $1.1 million in renovations.; Eligible for conversion to Candlewood Suites.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    DAN HAYWARD
    Real Estate License ID: CA01349057
    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

    Thank You for Inquiry
    12180 Tributary Point Drive, Gold River, CA 95670
    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!