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

    1295 Westhaven Dr, Unit 2 Vail, CO 81657-4395

    • Office Properties & Spaces
    • 17,870 SF
    • 0.41 lot acres
    OFF-MARKET
    Value Estimations
    $4,095,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0849143
    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

    • Vail Physical Therapy / Physical Therapist
    • Scott Wacker / Physical Therapist
    • Merlon Pusey / Physical Therapist
    • Jennifer Martin PT, DPT, OCS, FAAOMPT / Physical Therapist / Physical Therapy Clinic
    • David Honda / Physical Therapist

    Property Details for 1295 Westhaven Dr

    Lot size
    0.41 lot acres
    Property size
    17,870 SF
    Property type
    Office Properties & Spaces
    APN
    2103 121 15 002
    APU
    210312115002

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $4,460,000
      6.5%
      $4,115,000
      7%
      $3,825,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $4,070,000
      Market price range: $1.58M - $4.07M

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $2,685,000
      Current use
      APARTMENT HOUSE (5+ UNITS)
      $5,830,000
      Change: +117% Conversion: Easy
      RETAIL STORES
      $5,825,000
      Change: +117% Conversion: Moderate
      MEDICAL BUILDING
      $3,960,000
      Change: +47% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Vail
    County
    Eagle
    State
    Colorado
    Longitude
    -106.403
    Latitude
    39.6381
    CBSA code
    20780
    CBSA name
    EDWARDS, CO MICROPOLITAN 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
    2023
    $191,486
    $0.00
    $3,641,520
    $3,641,520
    -
    $0.00
    $13,052,060
    $13,052,060

    Comparable in this City

    • Value Estimation by Request
      430 SF

      68 Mdw Dr

      CONDOMINIUM OFFICES • 430 SF
      68 Mdw Dr, Vail, CO 81657
      View Details
    • Value Estimation
      $1,505,000
      3,402 SF

      460 Vail Vly Dr

      OFFICE (GENERAL) • 3,402 SF
      460 Vail Vly Dr, Vail, CO 81657-4580
      View Details
    • Value Estimation by Request
      494 SF

      44 Mdw Dr, Unit 10

      OFFICE (GENERAL) • 494 SF
      44 Mdw Dr, Vail, CO 81657-5705
      View Details
    • Value Estimation by Request
      337 SF

      660 Lionshead Plh25

      OFFICE (GENERAL) • 337 SF
      660 Lionshead Plh25, Vail, CO 81657-5212
      View Details
    • Value Estimation by Request
      0.01 Acres

      68 Mdw Dr

      CONDOMINIUM OFFICES • 0.01 Acres
      68 Mdw Dr, Vail, CO 81657
      View Details
    • Value Estimation by Request
      2,559 SF

      68 Mdw Dr, Unit 603

      OFFICE (GENERAL) • 2,559 SF
      68 Mdw Dr, Vail, CO 81657
      View Details

    Similar Nearby for Sale

    • $1,800,000
      1,421 SF

      Vail Village Office Space Investment

      Prime Vail location, 1421 sq ft office.
      12 Vail Rd, Vail, CO 81657
      View Details
    • $772,000
      645 SF

      East Vail Ground-Floor Office Space

      645 SF office space in East Vail, well-located and accessible.
      3971 Big Horn Rd, Vail, CO 81657
      View Details
    • $2,400,000
      976 SF

      Vail Village Retail Investment Opportunity

      Commercial unit in Vail Village, leased through December 2026.
      302 Hanson Ranch Rd, Vail, CO 81657
      View Details
    • $1,050,000
      876 SF

      East Vail Duplex with Views

      Two-story duplex with mountain views and easy Vail access.
      4205 Columbine Dr, Vail, CO 81657
      View Details
    • New
      $5,500,000
      4,163 SF

      Vail Duplex with Arrabelle Club

      Five-bedroom duplex near Vail with Arrabelle Club membership.
      3235 Katsos Ranch Rd, Vail, CO 81657
      View Details
    • $12,250,000
      3,130 SF

      Vail Mountain Home Near Lifts

      Classic duplex in Vail, walking distance to ski lifts.
      324 Beaver Dam Rd, Vail, CO 81657
      View Details

    Similar Nearby for Lease

    • $100 SF/Yr

      Prominent Vail Office Space Available

      Second-level office space with signage on Bridge Street, Vail.
      286 Bridge St, Vail, CO 81657
      View Details
    • $120 SF/Yr

      Vail Village Office Space

      Office space steps from Gondola One in Vail Village.
      225 Wall St, Vail, CO 81657
      View Details
    • $125 SF/Yr
      2,640 SF

      Vail Solaris Commercial Space

      Premium commercial space in Vail's Solaris, below market rate.
      141 E Meadow Dr, Vail, CO 81657
      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.
    1295 Westhaven Dr, Unit 2
    Vail, CO 81657-4395
    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.