Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    781 Az-80 Tombstone, AZ 85638
    Back to Search
    Property profile & analytics

    781 Az-80, Tombstone, AZ 85638

    View on Map
    • Hospitality properties
    • 15,141 SF
    • 2.73 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hospitality properties

    Property Details for 781 Az-80

    Year built
    1964
    Lot size
    2.73 lot acres
    Property type
    Hospitality properties
    Property subtype
    Motels

    Description

    This fee-simple 40-unit motel in Tombstone, Arizona, presents a compelling value-add investment opportunity. The Landmark Lookout Lodge boasts 15,141 square feet across three, two-story buildings situated on a 2.73-acre lot. Built in 1964, the property consistently achieves high average daily rates (ADR), averaging $90.20 in 2023. Its prime location, minutes from Tombstone's key attractions (OK Corral, Bird Cage Theater, etc.), ensures consistent occupancy and recurring guests. The property's strong online ratings further enhance its appeal. A significant advantage is a large, detached 2,500 square foot house with two bedrooms and two bathrooms, offering potential for owner-operator use or rental income generation. This presents the opportunity to reduce operational expenses and increase revenue. Financing options, including conventional and USDA loans, are available for qualified buyers. The property's strong performance and potential for further enhancement make it an attractive investment in a thriving tourism market. The property is located at 781 AZ-80, Tombstone, AZ 85638. The asking price is $1,850,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Tombstone
    County
    Cochise
    State
    Arizona
    Longitude
    -110.073
    Latitude
    31.7218

    Comparable in this City

    • Value Estimation by Request
      6,950 SF

      410 Fremont St

      Motels
      410 Fremont St, Tombstone, AZ 85638
      View Details
    • Value Estimation by Request
      2,534 SF

      Tombstone, AZ 85638

      MOTEL
      Tombstone, AZ 85638
      View Details
    • Value Estimation by Request
      4,178 SF

      501 Fremont St

      MOTEL
      501 Fremont St, Tombstone, AZ 85638
      View Details
    • Value Estimation by Request
      4,194 SF

      502 Fremont St

      MOTEL
      502 Fremont St, Tombstone, AZ 85638-0197
      View Details
    • Value Estimation by Request
      4,406 SF

      Tombstone, AZ 85638

      MOTEL
      Tombstone, AZ 85638
      View Details
    • Value Estimation by Request
      1,018 SF

      57 10th St

      MOTEL
      57 10th St, Tombstone, AZ 85638-0590
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Historic Motel on Fremont Street

      Renovated 13-room motel with owner's residence in Tombstone, Arizona.
      410 E Fremont St, Tombstone, AZ 85638
      View Details
    • Contact for pricing
      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
    • Contact for pricing

      Tombstone Arena & RV Park

      Event space and camping in historic Tombstone, Arizona.
      306 S 3 St, Tombstone, AZ 85638
      View Details
    • $700,000

      Land for Sale

      Land available on Middlemarch Road.
      2383 N Middlemarch Rd, Tombstone, AZ 85638
      View Details
    • $275,000
      Pending

      Tombstone Zipline Adventure Attraction

      Unique zipline attraction in Tombstone, Arizona, ready for immediate operation.
      130 North 7 St, Tombstone, AZ 85638
      View Details
    • $465,000

      Multifamily Property in Tombstone, Arizona

      Multifamily property for sale in Tombstone, Arizona.
      19 West Fremont St, Tombstone, AZ 85638
      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.
    781 Az-80
    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
    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

    Thank You for Inquiry
    781 Az-80, Tombstone, AZ, 85638
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!