Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    117 Navajo Trl Dr Ste A Pagosa Springs, CO 81147-9033

    • Retail space
    • 13,024 SF
    • 2.88 lot acres
    OFF-MARKET
    Value Estimations
    $1,570,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2078721
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • A Time For You Hair & Nail Sln / Hair Salon / Nail Salon
    • Pagosa Springs Vacation Rentals by Vacasa / Vacation Rental / Real Estate Agency
    • Tabitha Zappone / Physician
    • Aesthetic Arts by Rose / Medical Clinic / Skin Care Clinic
    • Dr. Jeffrey Williams / Physician / Medical Clinic

    Property Details for 117 Navajo Trl Dr Ste A

    Year built
    1997
    Lot size
    2.88 lot acres
    Property size
    13,024 SF
    Zone code
    COMMERCIAL
    Property type
    Retail space
    APN
    569920405012
    APU
    569920405012

    Description

    This 30,000 square foot shopping center in Pagosa Springs, Colorado, presents a unique value-add opportunity. Located at 117 Navajo Trail Dr, 81147, on a 2.88-acre lot, the property boasts ample parking. Currently offering a 7.89% cap rate and $220,932 NOI, the significant upside potential stems from 70% of tenants paying below-market rent and 10 of 13 leases expiring this year. This allows for substantial rent increases and repositioning of the tenant mix. The non-anchored structure, with no tenant exceeding 17% occupancy, minimizes risk. Projected year three stabilized cap rate is 9.36%, a 500 basis point increase. The asking price is $2,800,000, with a land value of $93 per square foot. This presents a compelling investment with significant short-term and long-term growth potential. The property's size and location in Archuleta County offer excellent visibility and accessibility. The blank slate opportunity allows for a complete reimagining of the property's tenant mix and lease structures, maximizing income potential and creating a thriving retail destination.

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $1,675,000
      Current use
      OFFICE BUILDING
      $2,530,000
      Change: +51% Conversion: Easy
      RESTAURANT
      $1,820,000
      Change: +9% Conversion: Easy

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Pagosa Springs
    County
    Archuleta
    State
    Colorado
    Longitude
    -107.081
    Latitude
    37.2538

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $41,975
    $144,620
    $574,260
    $718,880
    -
    $539,099
    $2,478,101
    $3,017,200

    Comparable in this City

    • Value Estimation
      $1,470,000
      11,428 SF

      140 6th St

      RETAIL STORES (PERSONAL SERVICES) • 11,428 SF
      140 6th St, Pagosa Springs, CO 81147-5250
      View Details
    • Value Estimation
      $820,000
      1,550 SF

      2339 Eagle Dr

      RETAIL STORES (PERSONAL SERVICES) • 1,550 SF
      2339 Eagle Dr, Pagosa Springs, CO 81147
      View Details
    • Value Estimation by Request
      1,400 SF

      77 Majestic Dr, Unit 2

      RETAIL STORES (PERSONAL SERVICES) • 1,400 SF
      77 Majestic Dr, Pagosa Springs, CO 81147-9594
      View Details
    • Value Estimation by Request
      1,799 SF

      41 Trinity Ln

      RETAIL STORES (PERSONAL SERVICES) • 1,799 SF
      41 Trinity Ln, Pagosa Springs, CO 81147-9063
      View Details
    • Value Estimation by Request
      738 SF

      61 Greenback Ct

      RETAIL STORES (PERSONAL SERVICES) • 738 SF
      61 Greenback Ct, Pagosa Springs, CO 81147-1024
      View Details
    • Value Estimation by Request
      1,530 SF

      1065 Us Hwy 160

      RETAIL STORES (PERSONAL SERVICES) • 1,530 SF
      1065 Us Hwy 160, Pagosa Springs, CO 81147
      View Details

    Similar Nearby for Sale

    • $4,200,000
      29,000 SF

      Pagosa Springs Highway Industrial Investment

      2.14-acre site with two multi-tenant buildings totaling 29,000 SF.
      543 Navajo Trail Dr, Pagosa Springs, CO 81147
      View Details
    • $275,000
      1,500 SF

      Fly-Fishing Business Opportunity in Colorado

      Successful fly shop and guide service in Southern Colorado for sale.
      953 Park Ave, Pagosa Springs, CO 81147
      View Details
    • $525,000
      0.69 Acres

      Pagosa Springs Commercial Opportunity

      Commercial property near Highway 160 with retail, office, residential potential.
      3101 Cornerstone Dr, Pagosa Springs, CO 81147
      View Details
    • $885,000
      5,558 SF

      Pagosa Springs Multi-Use Commercial Property

      Income-producing commercial property on Highway 160 in Pagosa Springs.
      2115 Eagle Dr, Pagosa Springs, CO 81147
      View Details
    • $1,300,000
      6,986 SF

      Restaurant, Home, Barn on 4+ Acres

      Restaurant, residence, and barn on 4.12 acres near Wolf Creek.
      3821A E Us Hwy 160 Hwy, Pagosa Springs, CO 81147
      View Details
    • $550,000
      0.82 Acres

      Prime Commercial Location in Pagosa

      Versatile commercial property with utilities in place, near Wolf Creek.
      225 E Pagosa St, Pagosa Springs, CO 81147
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      15,554 SF

      Pagosa Springs Retail Space Available

      Retail and restaurant spaces available in Pagosa Springs shopping center.
      105 Country Center Dr, Pagosa Springs, CO 81147
      View Details
    • $4 SF/Yr
      2,628 SF

      Fort Worth Area Food Warehouse

      Food warehouse with highway frontage and central location.
      3456 County Road 600, Pagosa Springs, CO 81147
      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.
    117 Navajo Trl Dr Ste A
    Pagosa Springs, CO 81147-9033
    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.
    Sign Up Successful!
    You now have access to more from Realmo!