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

    410 E Fremont St Tombstone, AZ 85638

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,300,000

    Renovated 13-room motel with owner's residence in Tombstone, Arizona.

    Lot size:
    2.00 Acres

    Property Features for 410 E Fremont St

    General Information

    Standard status
    Active
    Lot size
    2.00 Acres

    Building Details

    Year built
    1952

    We can help!

    Listing Contact
    Jigar Jay Desai
    Jigar Jay Desai
    Source: Crexi

    Listing Agency: NewGen Advisory Phoenix Listing Agent: Jigar Jay Desai

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

    Learn more

    Overview

    Historic Motel on Fremont Street

    The Larian Motel is a historic boutique property featuring 13 rooms, situated on Fremont Street in Tombstone, Arizona. Constructed in 1952 and renovated in 2024, the motel combines Old West aesthetics with contemporary enhancements. These include refreshed interiors, custom-themed furnishings, and updated amenities. The property has a history of consistent performance, evidenced by strong annual room revenue and high guest ratings. Located on approximately 2.0 acres along Tombstone’s main tourist corridor, the motel benefits from consistent year-round tourist traffic. The property also includes a detached two-bedroom owner's residence. The Larian Motel is positioned as a turnkey operation within a high-demand tourism market.
    Location Intelligence

    Current Use by Public Records

    Motels

    Suggested Use

    Real Estate Agency Building Supply Auto Repair Shop Hair Salon Restaurant Pharmacy Auto Parts Store Food Market Nail Salon Storage Facility

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

    Similar Places Nearby

    Silverbelt Stays, Toughnut Blue, The Buford House, Allen Street Inn, Rosetree Suites

    Location Insight

    • Map
    • Local Demand
    City
    Tombstone
    County
    Cochise
    State
    Arizona
    Longitude
    -110.024
    Latitude
    31.7487

    Nearby Similar for Sale

    • New
      $1,270,000
      6,654 SF

      Historic Tombstone Restaurant and Bar

      Turnkey restaurant and bar in a high-demand Tombstone location.
      60 S 10 St, Tombstone, AZ 85638
      View Details
    • New
      $445,000

      Tombstone Multifamily Investment Opportunity

      Tenant-occupied multifamily property for sale in Tombstone, Arizona.
      19 W Fremont St, Tombstone, AZ 85638
      View Details
    • $775,000
      6,505 SF

      Historic Tombstone Building Near Allen

      6,500 SF building near Tombstone's historic district.
      109 S 3 St, Tombstone, AZ 85638
      View Details
    • New
      $1,270,000
      6,654 SF

      Tombstone Restaurant & Bar Opportunity

      Iconic Tombstone restaurant and bar for sale in Arizona.
      60 S 10 St, Tombstone, AZ 85638
      View Details
    • $850,000
      2,586 SF

      Mixed-Use Property with Historic Charm

      Multi-use property featuring retail space and historic adobe residence.
      515 E Fremont St, Tombstone, AZ 85638
      View Details
    • $499,900

      Tombstone Mobile Home Park

      Income property near Tombstone attractions with city utilities.
      128 S 12 St, Tombstone, AZ 85638
      View Details
    • Contact for pricing

      Tombstone Arena & RV Park

      Event space and camping in historic Tombstone, Arizona.
      306 S 3 St, Tombstone, AZ
      View Details
    • $199,900
      0.41 Acres

      Tombstone Mini Market Business Opportunity

      Historic Downtown Location, High Traffic Area
      117 Fremont St, Tombstone, AZ 85638
      View Details
    • $299,000
      0.50 Acres

      Tombstone Commercial Building - High Visibility

      Historic Tombstone, AZ - Prime Commercial Location
      24 Sumner St, Tombstone, AZ 85638
      View Details
    • $270,000
      0.13 Acres

      Tombstone Church & Parsonage

      Historic Tombstone Investment Opportunity
      518 Fremont St, Tombstone, AZ 85638
      View Details

    FAQs

    What type of property is this?
    Motel - Renovated 13-room motel with owner's residence in Tombstone, Arizona.
    Where is this motel located?
    The property is located at 410 E Fremont St Tombstone, AZ.
    What is the asking price?
    The asking price for this property is $1,300,000.
    What are key features of this property?
    This property features: - Prime location on Fremont Street in Tombstone's main tourist corridor.; - Strong annual room revenue and top-tier guest ratings.; - Turnkey operation with in-place cash flow.
    (520) 664-4091
    Request Owner's contact information
    410 E Fremont St Tombstone, AZ 85638
    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.
    410 E Fremont St
    Tombstone, AZ 85638
    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
    410 E Fremont St Tombstone, AZ 85638
    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
    Jigar Jay Desai
    Jigar Jay Desai
    Real Estate License ID: SA675144000
    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!