304 Johnson, Santa Fe, NM 87501
Established restaurant with residential units and value-add potential.
- Added:
- Sep 30, 2025
- Days on Market:
- 259
- Last Refresh:
- Apr 5 at 9:03 pm
Property Features for 304 Johnson
General Information
- Standard status
- Active
- Size
- 3,726 SF
- Lot size
- 0.24 Acres
- Property subtype
- Commercial
Building Details
- Year Built
- 1900
Listing agent JACOB ROCKER License #52736
Listing office REAL ESTATE ADVISORS, LLC (505) 539-3200
Listing date Sep 30, 2025
Source Corcoran
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 REAL ESTATE ADVISORS, LLC
HighLights
- Stable, long‑term commercial tenancy with award‑winning Terracotta Wine Bistro providing consistent income.
- Value‑add opportunity to convert long‑term residential rentals into higher‑earning short‑term hospitality accommodations.
- Potential to increase heated square footage and add a third studio unit by converting underutilized garage space.
- Established restaurant's success and reputation adds credibility and vibrancy to the property.
- Operational continuity due to the restaurant's continued presence, appealing to investors seeking dependable returns.
- Property built in 1900.
Overview
Local Financial Insights For Specialty Retail
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 | $80.5k | $21.60 |
| − Vacancy | −$5.0k | −$1.34 |
| EGI | $75.5k | $20.26 |
| − OpEx | −$18.9k | −$5.07 |
| NOI | $56.6k | $15.20 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Santa Fe
- County
- Santa Fe
- State
- New Mexico
- Longitude
- -105.943
- Latitude
- 35.6891