Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3220 Az-89 Prescott, AZ 86301

    • Hospitality properties
    • 5,887 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 3220 Az-89

    Year built
    1963
    Property size
    5,887 SF
    Property type
    Hospitality properties
    Property subtype
    Motels

    Description

    This exceptional investment opportunity presents a 20-unit motel, ideally situated in Prescott, Arizona, at 3220 AZ-89, zip code 86301. The property, known as the Granite Dells Lodge, boasts a prime location between Willow and Watson Lakes in the Dells area. Built in 1963 and renovated in 1997, the property comprises two single-story buildings totaling 5,887 square feet. The property is zoned RS-35 and C1-2, offering flexibility for potential future development. The assessed parcel number (APN) is 106-13-018C. This is a value-add opportunity for investors seeking to capitalize on the thriving Prescott rental market. Financial projections are based on pro-forma estimates and further details are available upon request. Serious inquiries only. The property's location in Yavapai County offers convenient access to local amenities and attractions. This unique property presents a chance to increase profitability through strategic improvements and management. The property's history as a motel provides a solid foundation for a successful multi-family investment. Further information regarding the financial performance and potential returns is available to qualified buyers.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Prescott
    County
    Yavapai
    State
    Arizona
    Longitude
    -112.426
    Latitude
    34.5982

    Comparable in this City

    • Value Estimation by Request
      2,235 SF

      305 Mount Vernon Ave

      Multifamily properties • 2,235 SF
      305 Mount Vernon Ave, Prescott, AZ 86301
      View Details
    • Value Estimation by Request
      1,641 SF

      523 Gurley St

      MOTEL • 1,641 SF
      523 Gurley St, Prescott, AZ 86301-3806
      View Details
    • Value Estimation
      $7,235,000
      14,560 SF

      1317 Gurley St

      MOTEL • 14,560 SF
      1317 Gurley St, Prescott, AZ 86301-3313
      View Details
    • Value Estimation by Request
      3,950 SF

      3220 State Rte 89

      MOTEL • 3,950 SF
      3220 State Rte 89, Prescott, AZ 86301-4917
      View Details
    • Value Estimation by Request
      11,000 SF

      1225 Gurley St

      MOTEL • 11,000 SF
      1225 Gurley St, Prescott, AZ 86301-3311
      View Details
    • Value Estimation by Request
      9,003 SF

      1130 Gurley St

      MOTEL • 9,003 SF
      1130 Gurley St, Prescott, AZ 86301-3310
      View Details

    Similar Nearby for Sale

    • $3,900,000
      16.50 Acres

      3240 Az-89

      Multifamily properties • 16.50 Acres
      3240 Az-89, Prescott, AZ 86301
      View Details
    • New
      $1,350,000
      Pending

      Downtown Prescott Multifamily Investment Opportunity

      Multifamily property in downtown Prescott near Courthouse Square.
      215 E Willis St, Prescott, AZ 86301
      View Details
    • $1,500,000
      4,283 SF

      Prescott Multi-Unit Investment Opportunity

      Three residential units in downtown Prescott with income potential.
      502 Western Ave, Prescott, AZ 86301
      View Details
    • New
      $556,000
      0.36 Acres

      Prescott Multifamily Property For Sale

      Multifamily property in Prescott, Arizona, available for purchase.
      1258 N Lois Dr, Prescott, AZ 86301
      View Details
    • New
      $390,000
      0.15 Acres

      Renovated Duplex in Prescott, Arizona

      Recently renovated duplex near dining and shopping in Prescott.
      417 Comfort Ave, Prescott, AZ 86301
      View Details
    • $3,249,000
      10,155 SF

      Prescott Multi-Family Investment Opportunity

      High-Income Generating Property in Prescott, AZ
      1130 Gurley St, Prescott, AZ 86301
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      58,806 SF

      Prescott Warehouse Space For Rent

      1,473 sq ft warehouse space on Willow Creek Road.
      1050 Willow Creek Rd, Prescott, AZ 86301
      View Details
    • New
      $37 SF/Yr
      11,326 SF

      Commercial Space on Willow Creek

      Adaptable commercial space with private entrance and dedicated bathroom.
      1301 Willow Creek Rd, Prescott, AZ 86301
      View Details
    • $500 /Mo
      37,462 SF

      Historic Prescott Office Space Available

      Downtown Prescott office space in historic building near Courthouse Square.
      202 N Marina St, Prescott, AZ 86301
      View Details
    • $14 SF/Yr
      19,166 SF

      Prescott Commercial Space Near Hospital

      Medical/office space near hospital with parking and advertising options.
      242 Whipple St, Prescott, AZ 86301
      View Details
    • $22 SF/Yr
      136,343 SF

      Retail Space in Depot Marketplace

      Turnkey retail space in a vibrant Prescott shopping center.
      377 N Montezuma St, Prescott, AZ 86301
      View Details
    • New
      $14 SF/Yr
      871 SF

      Medical Office Space For Rent

      Highly desired location near Dignity Hospital and medical offices.
      1003 Division #2 St, Prescott, AZ 86301
      View Details
    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.
    3220 Az-89
    Prescott, AZ 86301
    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

    Google sign-in failed. Please try again or use another login method.