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

    3206 Osage St Denver, CO 80211

    • Hotels
    • 12,095 SF
    • 0.22 lot acres
    For Sale
    View listing
    $7,100,000
    Last Sale
    Sep 02, 2021
    $6,825,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0799609
    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

    • Sonder — Osage / Apartment Building
    • Noah / Corporate Office
    • Garcia Services / Painting Service / General Contractor

    Property Details for 3206 Osage St

    Year built
    2003
    Construction
    WOOD
    Lot size
    0.22 lot acres
    Property size
    12,095 SF
    Zone code
    C-MX-5
    Property type
    Hotels
    APN
    02281-35-025-000
    APU
    228135025000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $6,680,000
      ML approach
      $6,730,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $4,690,000
      Market price range: $1.87M - $4.69M

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $5,925,000
      RESTAURANT
      $4,945,000
      AUTO REPAIR, GARAGE
      $4,845,000
      APARTMENT HOUSE (5+ UNITS)
      $4,765,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -105.005
    Latitude
    39.7622
    CBSA code
    19740
    CBSA name
    DENVER-AURORA, CO 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
    2023
    $77,950
    $475,530
    $530,460
    $1,005,990
    -
    $1,734,400
    $1,901,300
    $3,635,700

    Comparable in this City

    • Value Estimation by Request
      0.11 Acres

      2026 Bryant St, Unit 400

      HOTEL • 0.11 Acres
      2026 Bryant St, Denver, CO 80211-5211
      View Details
    • Value Estimation
      $6,705,000
      55,536 SF

      2747 Wyandot St

      HOTEL • 55,536 SF
      2747 Wyandot St, Denver, CO 80211-4314
      View Details
    • Value Estimation by Request
      0.10 Acres

      3282 Tejon St

      HOTEL • 0.10 Acres
      3282 Tejon St, Denver, CO 80211-3431
      View Details
    • Value Estimation by Request
      0.11 Acres

      2026 Bryant St, Unit 301

      HOTEL • 0.11 Acres
      2026 Bryant St, Denver, CO 80211-5211
      View Details
    • Value Estimation by Request
      0.11 Acres

      2026 Bryant St, Unit 200

      HOTEL • 0.11 Acres
      2026 Bryant St, Denver, CO 80211-5211
      View Details
    • Value Estimation
      $980,000
      12,802 SF

      3638 Navajo St

      HOTEL • 12,802 SF
      3638 Navajo St, Denver, CO 80211-3037
      View Details

    Similar Nearby for Sale

    • $2,995,000

      Historic Victorian Mansion Inn & Garden

      Historic Victorian mansion operating as a bed & breakfast and event venue.
      2555 W 37Th Ave, Denver, CO 80211
      View Details
    • $475,000

      Jefferson Park Infill Development Opportunity

      Approved development concept with retail space in Denver's Jefferson Park.
      2438 Federal Blvd, Denver, CO 80211
      View Details
    • $624,000

      Large Development Site in LoHi

      Large lot in LoHi with development potential near downtown Denver.
      1735 W 37Th Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      42,714 SF

      Denver Warehouse with Fenced Yard

      Warehouse with fenced yard and heavy power in central Denver.
      4400-4450 Lipan St, Denver, CO 80211
      View Details
    • Contact for pricing

      Land with Permitted Plans

      Land in Sunnyside neighborhood with permitted plans for a home.
      2315 W 46Th Ave, Denver, CO 80211
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      390 SF

      Retail Space in Berkeley Neighborhood

      Retail suites, flex space, and finished basement available for lease.
      4291-4301 Lowell Blvd, Denver, CO 80211
      View Details
    • $2,940 /Mo
      1,010 SF

      Modern Townhome in LoHi Denver

      Two-bedroom townhome with rooftop deck and downtown views.
      1032 W 37Th Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      1,468 SF

      Retail Space Available For Rent

      Retail space available for lease in Denver, Colorado.
      3701 W 32Nd Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      7,160 SF

      Diamond Hill Office Sublease Opportunity

      Sublease office space in Diamond Hill Office Complex.
      2490 W 26Th Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      1,300 SF

      Retail Space with High Ceilings

      1,300 SF retail space with excellent walkability and amenities.
      3268 W 32Nd Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      2,800 SF

      Denver Office Space For Rent

      Unique office space near Downtown Denver and Mile High Stadium.
      2475 W 26Th Ave, Denver, CO 80211
      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.
    3206 Osage St
    Denver, CO 80211
    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!