Add Listing
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

    1782 Swift Gulch Rd Avon, CO 81620

    • Residential income homes
    • 127,513 SF
    • 4.53 lot acres
    OFF-MARKET
    Last Sale
    May 23, 2022
    $6,792,000
    Value Estimations
    $9,255,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0214935
    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

    • Residential income homes

    Property Details for 1782 Swift Gulch Rd

    Year built
    2022
    Lot size
    4.53 lot acres
    Property size
    127,513 SF
    Property type
    Residential income homes
    Property subtype
    Serviced apartments
    APN
    2103 074 10 009
    APU
    210307410009

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $10,000,000
      ML approach
      $9,600,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Avon
    County
    Eagle
    State
    Colorado
    Longitude
    -106.495
    Latitude
    39.629
    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
    $188,175
    $1,871,010
    $718,430
    $2,589,440
    -
    $6,706,130
    $2,575,010
    $9,281,140

    Comparable in this City

    • Value Estimation
      $11,955,000
      70,175 SF

      161 Beaver Crk Blvd

      BOARDING/ROOMING HOUSE • 70,175 SF
      161 Beaver Crk Blvd, Avon, CO 81620
      View Details
    • Value Estimation by Request
      396 SF

      15 Highlands Lnm119

      BOARDING/ROOMING HOUSE • 396 SF
      15 Highlands Lnm119, Beaver Creek, CO 81620-5403
      View Details
    • Value Estimation by Request
      140 SF

      15 Highlands Lnm106

      BOARDING/ROOMING HOUSE • 140 SF
      15 Highlands Lnm106, Beaver Creek, CO 81620-5403
      View Details
    • Value Estimation
      $1,370,000
      4,000 SF

      15 Highlands Lnm017

      BOARDING/ROOMING HOUSE • 4,000 SF
      15 Highlands Lnm017, Beaver Creek, CO 81620-5403
      View Details
    • Value Estimation
      $2,395,000
      19,804 SF

      10 Elk Trak Ct, Unit 1

      BOARDING/ROOMING HOUSE • 19,804 SF
      10 Elk Trak Ct, Beaver Creek, CO 81620-5408
      View Details
    • Value Estimation by Request
      192 SF

      15 Highlands Lnm122

      BOARDING/ROOMING HOUSE • 192 SF
      15 Highlands Lnm122, Beaver Creek, CO 81620-5403
      View Details

    Similar Nearby for Sale

    • New
      $5,995,000
      Pending

      Arcadian on Beaver Creek Duplex

      Exclusive duplex residence near Beaver Creek Village, Colorado.
      165 Beaver Crk Dr, Beaver Creek, CO 81620
      View Details
    • New
      $1,479,000
      2,207 SF

      Charming Duplex with Mountain Views

      South-facing duplex in Wildridge with updated features and expansive views.
      4495 W Wildridge Rd, Avon, CO 81620
      View Details
    • $1,675,000
      1,857 SF

      Charming Duplex in Eagle-Vail, CO

      Duplex in amenity-rich Eagle-Vail neighborhood with renovated interior.
      358 Stone Creek Dr, Avon, CO 81620
      View Details
    • New
      $6,295,000
      Pending

      Arcadian on Beaver Creek Duplex

      Exclusive duplex residence in gated Beaver Creek community.
      165 Beaver Crk Dr, Beaver Creek, CO 81620
      View Details
    • New
      $1,795,000
      2,193 SF

      Remodeled Duplex in Eagle-Vail, CO

      Remodeled 4-bedroom duplex with modern finishes and mountain views.
      1553 Deer Blvd, Avon, CO 81620
      View Details
    • Contact for pricing
      429 SF

      Westin Riverfront Resort Studio Residence

      Remodeled studio at Westin Riverfront Resort with strong rental income.
      126 Riverfront Ln, Avon, CO 81620
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      146,362 SF

      Avon, CO Commercial Land - I-70 Frontage

      Prime I-70 location, 3.36 acres, ground lease.
      70 & Exit 168, Avon, CO 81620
      View Details
    • $26 SF/Yr
      4,004 SF

      Versatile Avon Commercial Space Available

      4,004 SF commercial space in Avon, near Beaver Creek.
      90 203, Avon, CO 81620
      View Details
    • New
      $30 SF/Yr
      1,083 SF

      Beaver Creek Office/Flex Space

      Ski-in/ski-out office/flex space in Villa Montane, Beaver Creek.
      00063A Avondale Ln, Beaver Creek, CO 81620
      View Details
    • Contact for pricing
      71,432 SF

      Avon Office & Retail Space

      Prime Avon location, multiple suites available.
      137 Benchmark Rd, Avon, CO 81620
      View Details
    • $0.23 SF/Yr
      1,310 SF

      Beaver Creek Executive Office Suite

      Prime location, 1310 sq ft office
      63 Avondale Ln, Beaver Creek, CO 81620
      View Details
    • $20 SF/Yr

      Avon Warehouse Spaces Available

      Warehouse spaces for rent featuring bathrooms and garage doors.
      80 Metcalf Rd, Avon, CO 81620
      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.
    1782 Swift Gulch Rd
    Avon, CO 81620
    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!