Retail Space with Fitness
For Sale
$1,050,000
80 W Main, Frisco, CO 80443
Commercial, FRISCO, CO
Property Size2,338 SF
Price / SF$449.10
Days on Market523
Property Features for 80 W Main
General Information
Property type
Commercial Sale
Property subtype
Other
Property condition
Under Construction
Subdivision
9097 FLATS
Standard status
Active
APN
6520572
Utilities
Heating system
Heat Pump (Heating)
Amenities
fire pit
fitness center
Building Details
Year built
2025
Roof type
Membrane
Listing Agency:
Slifer Smith & Frampton R.E.
(970) 453-9090
Listed By:
Joan Moats · License #040042584
(970) 333-4470
Added: Mar 21, 2025
Changed: Aug 19
Last Checked: Aug 25 at 11:06PM
MLS# S1056845
Copyright © 2026 Altitude REALTORS ®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 2,338-square-foot retail space is under construction with a membrane roof and heat pump heating. The property includes access to a fitness center and fire pit, adding shared amenity space beyond the commercial interior. The recorded year built is 2025.
Located at 80 W Main in Frisco, the property offers access from I-70 for traffic traveling toward Vail or Copper Mountain. It is situated within a residential community described as serving outdoor-oriented residents seeking recreation and relaxation. The space has been presented as suitable for restaurant, wellness spa, or sporting goods uses, with other units also available.
Located at 80 W Main in Frisco, the property offers access from I-70 for traffic traveling toward Vail or Copper Mountain. It is situated within a residential community described as serving outdoor-oriented residents seeking recreation and relaxation. The space has been presented as suitable for restaurant, wellness spa, or sporting goods uses, with other units also available.
Key Highlights
- 2,338‑square‑foot retail space
- Under construction with a 2025 year built
- Fitness center and fire pit included
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$45,261
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.31%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$905,220
$905.2K
Cap Rate 7%
$646,586
$646.6K
Cap Rate 9%
$502,900
$502.9K
Market Conditions
NOI Build-Up for 2,338 SF
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.
Gross rent
$63.1K $27.00/SF
− Vacancy
−$2.8K −$1.19/SF
EGI
$60.3K $25.81/SF
− OpEx
−$15.1K −$6.45/SF
NOI
$45.3K $19.36/SF
Area
Summit County, CO
Vacancy
4.40%
Lease Rate
$27.00 /SF/Yr
Expense Ratio
25.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$905,220
Cap Rate 7%
$646,586
Cap Rate 9%
$502,900
Alternative Uses
Best Use
Specialty Retail
$646.6K
$565.8K – $754.4K
NOI $45,261 @ 7.0% cap · market cap 4.31%
Second Best
Retail
$513.4K
$449.3K – $599.0K
NOI $35,940 @ 7.0% cap · market cap 3.42%
Theoretical Best
Warehouse
$46.54M
$40.72M – $54.29M
NOI $3,257,454 @ 7.0% cap · market cap 310.23%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
663
Businesses Nearby
Explore this area
Business Placement
Demographics for 80443, CO
4,170
Population
5,552
Households
0.8
Avg Household Size
41
Median Age
60%
College-Educated
98%
High-School Grad
102.1 sq mi
ZIP Area
41
Density / Sq Mi
$112,179
Median Household Income
$51,450
Median Earnings
$2,542
Median Rent
$844,400
Median Home Value
Market
Vacancy Rate% for Retail in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Retail space - Under-construction commercial space with access from I-70 and shared outdoor and fitness amenities.
Where is this retail space located?
The property is located at 80 W Main Frisco, CO.
What is the asking price?
The asking price for this property is $1,050,000.
What are key features of this property?
This property features: 2,338‑square‑foot retail space; Under construction with a 2025 year built; Fitness center and fire pit included
