Add Listing
    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

    8015 Ryan Gulch Rd, Unit B6 Silverthorne, CO 80498

    View on Map
    Loading data...
    Loading data...
    Loading data...
    Pending
    Contact for pricing

    Top-floor, fully remodeled condo with lake views and income potential.

    Property size:
    552 SF

    Property Features for 8015 Ryan Gulch Rd

    General Information

    Standard status
    Pending
    Size
    552 SF

    Building Details

    Year built
    1972

    We can help!

    Listing Contact
    Elle Dice
    Source: Exitrealty

    Listing Agency: Breckenridge Associates Real Estate Llc Listing Agent: Elle Dice

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

    Learn more

    Overview

    Remodeled Condo with Lake Views

    This top-floor, fully remodeled condo features two bedrooms and one bathroom, offering views over Lake Dillon. The unit benefits from natural light and vaulted ceilings. The homeowner's association dues are lower than those of the majority of nearby complexes, and the complex is pet-friendly. The kitchen has been fully updated with new cabinets, butcher block countertops, and stainless steel appliances, and includes a hidden washer/dryer combo. Upgraded bedroom closets provide increased storage, with added under-bed drawers and built-in desks suitable for work-from-home owners or tenants. The bathroom has been completely remodeled. The 552 square foot condo is fully furnished. Located near the Summit Stage Bus stop, the property provides access to transportation and is minutes from trails. The property is suitable as a mountain retreat or starter home. This unit has generated up to $7,500 per month for rentals of 30 days or longer.
    Location Intelligence

    Current Use by Public Records

    Short term rental ...

    Suggested Use

    Building Supply Pharmacy Kitchen & Bath Showroom Garden Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Silverthorne
    County
    Summit
    State
    Colorado
    Longitude
    -106.106
    Latitude
    39.7695

    Nearby Similar for Sale

    • $385,000
      1,300 SF

      Versatile Warehouse Condo Near I-70

      1300+ sqft warehouse condo with mezzanine, ideal for storage.
      220 Buffalo Mountain Dr, Silverthorne, CO 80498
      View Details
    • $599,000

      Office with Garage and Loft

      Office unit featuring garage bay, mezzanine loft, and mountain views.
      256 Annie Rd, Silverthorne, CO 80498
      View Details
    • $719,900
      1,159 SF

      Retreat on the Blue Condo

      Ground-floor condo near skiing, fishing, and Silverthorne amenities.
      850 Blue River Pkwy, Silverthorne, CO 80498
      View Details
    • $998,000
      2,138 SF

      221 Warren Avenue #1, Silverthorne, CO 80498

      Flex space • 2,138 SF
      221 Warren Ave, Silverthorne, CO 80498
      View Details
    • $385,000

      Silverthorne Warehouse Condo For Sale

      Versatile warehouse condo near I-70, ideal for various uses.
      220 Buffalo Mtn Dr #207, Silverthorne, CO 80498
      View Details
    • $349,500
      Pending

      Condo with Rental Potential

      Two-bedroom condo with short-term rental potential and complex amenities.
      8100 Ryan Gulch Rd E 104, Silverthorne, CO 80498
      View Details
    • Contact for pricing

      Versatile Commercial Unit in Silverthorne

      2,138 sq ft unit with 14-foot garage door.
      221 Warren Ave, Silverthorne, CO 80498
      View Details
    • $625,000

      Silverthorne Commercial Unit - Great Potential

      Large unit, ideal storage or distribution. High ceilings, natural light.
      220 Buffalo Mtn Dr, Silverthorne, CO 80498
      View Details
    • $359,900

      Silverthorne Commercial Storage Unit

      Prime I-70 location, secure storage space.
      220 Buffalo Mtn Dr, Silverthorne, CO 80498
      View Details
    • $8,500,000
      12,888 SF

      Luxury Mountain Estate, Silverthorne CO

      16-bed, 10-bath mountain retreat near Raven Golf Course.
      330 High Park Ct, Silverthorne, CO 80498
      View Details
    • $800,000

      220 Buffalo Mtn 210A & 211A Dr, Silverthorne, CO 80498

      Commercial real estate
      220 Buffalo Mtn 210A & 211A Dr, Silverthorne, CO 80498
      View Details
    • $2,700,000
      0.61 Acres

      Silverthorne Commercial Corner Lot

      High-return mixed-use investment opportunity.
      135 11 St, Silverthorne, CO 80498
      View Details

    FAQs

    What type of property is this?
    Short term rental property - Top-floor, fully remodeled condo with lake views and income potential.
    Where is this short term rental property located?
    The property is located at 8015 Ryan Gulch Rd, Unit B6 Silverthorne, CO.
    What are key features of this property?
    This property features: - Stunning panoramic views over Lake Dillon and tons of natural light; - Fully remodeled with updated kitchen featuring new cabinets, butcher block countertops, stainless steel appliances, hidden washer/dryer combo and bathroom; - Proven rental income potential of up to $7,500/month for 30+ day rentals
    (970) 453-2200
    Request Owner's contact information
    8015 Ryan Gulch Rd, Unit B6 Silverthorne, CO 80498
    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.
    8015 Ryan Gulch Rd, Unit B6
    Silverthorne, CO 80498
    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
    8015 Ryan Gulch Rd, Unit B6 Silverthorne, CO 80498
    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
    Elle Dice
    Real Estate License ID: 100095708
    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!