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

    12035 Aurora N Ave Seattle, WA 98133-8249

    • Hotels
    • 12,897 SF
    • 0.96 lot acres
    OFF-MARKET
    Last Sale
    Jul 14, 2022
    $4,835,000
    Value Estimations
    $4,300,000
    Show details
    Cap Rate Potential
    2.1%
    Hotels
    Location Intelligence
    Property ID
    US90-2997173
    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

    • Seattle Inn Northgate / Hotel / Inn
    • Beston Inn Seattle / Motel

    Property Details for 12035 Aurora N Ave

    Year built
    1947
    Construction
    WOOD
    Lot size
    0.96 lot acres
    Property size
    12,897 SF
    Zone code
    C1-75 (M)
    Property type
    Hotels
    Property subtype
    Motels
    APN
    302604-9070
    APU
    3026049070

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $3,930,000
      ML approach
      $4,185,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $3,724,000
      Market price range: $2.97M - $6.10M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $4,275,000
      Current use
      RESTAURANT
      $6,770,000
      Change: +58% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $6,525,000
      Change: +53% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $5,305,000
      Change: +24% Conversion: Difficult
      RETAIL STORES
      $5,170,000
      Change: +21% Conversion: Difficult
      APARTMENT HOUSE (5+ UNITS)
      $4,575,000
      Change: +7% Conversion: Difficult
      OFFICE BUILDING
      $4,560,000
      Change: +7% Conversion: Difficult
      MEDICAL BUILDING
      $4,435,000
      Change: +4% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Seattle
    County
    King
    State
    Washington
    Longitude
    -122.346
    Latitude
    47.7169
    CBSA code
    42660
    CBSA name
    SEATTLE-TACOMA-BELLEVUE, WA METROPOLITAN STATISTICAL AREA

    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
    2022
    $36,998
    $2,940,000
    $640,900
    $3,580,900
    -
    $2,940,000
    $640,900
    $3,580,900

    Comparable in this City

    • Value Estimation
      $2,780,000
      52,635 SF

      10733 Meridian N Ave

      HOTEL/MOTEL • 52,635 SF
      10733 Meridian N Ave, Seattle, WA 98133-9004
      View Details
    • Value Estimation
      $745,000
      15,675 SF

      11746 Aurora N Ave

      HOTEL/MOTEL • 15,675 SF
      11746 Aurora N Ave, Seattle, WA 98133-8248
      View Details
    • Value Estimation by Request
      5,114 SF

      12059 Aurora N Ave

      HOTEL/MOTEL • 5,114 SF
      12059 Aurora N Ave, Seattle, WA 98133-8249
      View Details
    • Value Estimation by Request
      8,712 SF

      12045 Aurora N Ave

      HOTEL/MOTEL • 8,712 SF
      12045 Aurora N Ave, Seattle, WA 98133-8249
      View Details
    • Value Estimation
      $2,030,000
      22,896 SF

      19527 Aurora N Ave

      HOTEL/MOTEL • 22,896 SF
      19527 Aurora N Ave, Shoreline, WA 98133-3520
      View Details
    • Value Estimation
      $2,880,000
      64,893 SF

      2140 Northgate Way

      HOTEL/MOTEL • 64,893 SF
      2140 Northgate Way, Seattle, WA 98133-9007
      View Details

    Similar Nearby for Sale

    • $2,700,000
      3,868 SF

      Shoreline Hotel with 23 Rooms

      23-room hotel on 0.51 acres in Shoreline, Washington.
      16526 Aurora Ave N, Shoreline, WA 98133
      View Details
    • $1,690,000
      14,400 SF

      Retail Property with Basement Units

      Retail property featuring basement units and on-site parking.
      10324 Aurora Ave N Seattle, Seattle, WA 98133
      View Details
    • $329,000

      Updated Two-Bedroom Unit in Shoreline

      Recently updated two-bedroom unit with new appliances and private balcony.
      937 N 200Th St, Shoreline, WA 98133
      View Details
    • $775,000
      8,276 SF

      Shoreline Home Near Future Station

      Four-bedroom home with redevelopment potential near future transit station.
      14810 Corliss Ave N, Shoreline, WA 98133
      View Details
    • $2,799,000
      14,291 SF

      Mixed-Use Building in Broadview

      14,291 SF mixed-use building with rental upside and development potential.
      14401 Greenwood Ave N, Seattle, WA 98133
      View Details
    • $2,900,000
      12,551 SF

      Aurora Avenue Specialty Property

      Specialty property available for sale on Aurora Avenue.
      12215 Aurora Ave N, Seattle, WA 98133
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      27,488 SF

      Warehouse with Office and Showroom

      Warehouse/office/showroom with 22' ceilings, dock and grade doors.
      1330 N 131St St, Seattle, WA 98133
      View Details
    • $16 SF/Yr
      8,800 SF

      Retail and Warehouse Space Available

      8,800 SF retail/warehouse space in high-density area.
      15403-15507 Westminster Way N, Shoreline, WA 98133
      View Details
    • $10,500 /Mo
      3,172 SF

      Aurora Avenue Commercial Property For Rent

      Shop and office space available for rent on Aurora Avenue.
      12715 Aurora Ave North, Seattle, WA 98133
      View Details
    • Contact for pricing
      2,997 SF

      Warehouse, Office, and Yard Space

      Contractor opportunity with warehouse, office, and yard near I-5.
      14309 Midvale Ave N, Seattle, WA 98133
      View Details
    • Contact for pricing
      127,841 SF

      Seattle Retail Center - Aurora Ave

      High-traffic retail space available in Seattle.
      13025 Aurora Ave, Seattle, WA 98133
      View Details
    • $35 SF/Yr
      615 SF

      Office Space Near Northgate Station

      Office space with easy I-5 access and transit options.
      10303 Meridian Ave N, Seattle, WA 98133
      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.
    12035 Aurora N Ave
    Seattle, WA 98133-8249
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.