Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3301 Osborn Dr Lake Havasu City, AZ 86406
    Back to Search
    Property profile & analytics

    3301 Osborn Dr Lake Havasu City, AZ 86406

    View on Map
    • Commercial real estate
    • 8,000 SF
    Off-Market
    Property ID
    US07-0708375
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Flowers Assisted Living / Nursing Home / Retirement Community

    Property Details for 3301 Osborn Dr

    Property size
    8,000 SF
    Property type
    Commercial real estate
    APN
    114-18-055

    Description

    This exceptional 8,000 square foot special purpose property, located at 3301 Osborn Dr, Lake Havasu City, AZ 86406 (APN 114-18-055), is a newly renovated 28-bed residential treatment facility specializing in drug and alcohol detox. Currently vacant, this turnkey operation boasts a new license, allowing immediate occupancy and commencement of operations starting September 23, 2024. The facility is zoned 0320 and offers a welcoming environment for clients seeking recovery. Situated in the picturesque Lake Havasu City, the property benefits from the area's scenic attractions, including the iconic London Bridge. This presents a unique opportunity for an operator to establish a thriving business in a desirable location. The property's size and bed count provide ample capacity for a substantial client base. The recent renovations ensure a modern and comfortable setting for both clients and staff. This is a rare chance to acquire a fully licensed and ready-to-operate treatment center in a prime location. Broker co-op is available.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Lake Havasu City
    County
    Mohave
    State
    Arizona
    Longitude
    -114.2761169
    Latitude
    34.4558042

    Comparable in this City

    • $350,000
      1.23 Acres

      Lake Havasu City Homesite

      1.23 acre homesite with lake views and no HOA.
      250 Pacific Pl, Lake Havasu City, AZ 86406
      View Details
    • $650,000
      0.26 Acres

      Lake Havasu City Corner Homesite

      Corner homesite with lake and mountain views in Havasu Riviera.
      2304 Marina View Way, Lake Havasu City, AZ 86406
      View Details
    • $395,000
      0.19 Acres

      Lake Havasu Homesite Opportunity

      Premium lakeview homesite in Havasu Riviera's Marina View.
      2318 Anchor Way, Lake Havasu City, AZ 86406
      View Details
    • $80,000
      0.14 Acres

      Commercial Lot in Lake Havasu

      Vacant commercial lot with complete set of plans included.
      3851 Chemehuevi Blvd, Lake Havasu City, AZ 86406
      View Details
    • $700,000
      0.19 Acres

      View Lot in Havasu Riviera

      Desirable view lot with approved plans in Havasu Riviera.
      2436 The Rdgs Way, Lake Havasu City, AZ 86406
      View Details
    • $535,000
      0.19 Acres

      Residential Land with Lake Views

      Lot with lake views, sunsets, and boat launch access.
      2312 Marina View Ave, Lake Havasu City, AZ 86406
      View Details

    Similar Nearby for Sale

    • $350,000
      1.23 Acres

      Lake Havasu City Homesite

      1.23 acre homesite with lake views and no HOA.
      250 Pacific Pl, Lake Havasu City, AZ 86406
      View Details
    • $650,000
      0.26 Acres

      Lake Havasu City Corner Homesite

      Corner homesite with lake and mountain views in Havasu Riviera.
      2304 Marina View Way, Lake Havasu City, AZ 86406
      View Details
    • $395,000
      0.19 Acres

      Lake Havasu Homesite Opportunity

      Premium lakeview homesite in Havasu Riviera's Marina View.
      2318 Anchor Way, Lake Havasu City, AZ 86406
      View Details
    • $80,000
      0.14 Acres

      Commercial Lot in Lake Havasu

      Vacant commercial lot with complete set of plans included.
      3851 Chemehuevi Blvd, Lake Havasu City, AZ 86406
      View Details
    • $700,000
      0.19 Acres

      View Lot in Havasu Riviera

      Desirable view lot with approved plans in Havasu Riviera.
      2436 The Rdgs Way, Lake Havasu City, AZ 86406
      View Details
    • $535,000
      0.19 Acres

      Residential Land with Lake Views

      Lot with lake views, sunsets, and boat launch access.
      2312 Marina View Ave, Lake Havasu City, AZ 86406
      View Details

    Similar Nearby for Lease

    • $3,125 /Mo
      Pending

      Hybrid Commercial Building with Office/Warehouse

      50% office, 50% warehouse/shop space available for rent.
      2880 Sweetwater Ave, Lake Havasu City, AZ 86406
      View Details
    • $360 /Mo
      17,360 SF

      Lake Havasu City Storage Unit

      Storage unit available for rent in Lake Havasu City.
      3400 Sweetwater Ave, Lake Havasu City, AZ 86406
      View Details
    • $3,843 /Mo
      73,833 SF

      Retail Space in Basha's Center

      Retail space in high-traffic Basha's Shopping Center off Hwy 95.
      3269 Maricopa Ave, Lake Havasu City, AZ 86406
      View Details
    • $3,500 /Mo
      Pending

      Remodeled Commercial Space with Highway Frontage

      Turnkey commercial space with highway frontage and exceptional visibility.
      2818 Sweetwater Ave, Lake Havasu City, AZ 86406
      View Details
    • $3,315 /Mo
      1,812 SF

      Retail Space in Basha's Center

      Retail space in high-traffic shopping center off Hwy 95.
      3269 Maricopa Ave, Lake Havasu City, AZ 86406
      View Details
    • $2,200 /Mo
      3,300 SF

      Retail Space in Basha's Center

      Retail space in high-traffic shopping center off Hwy 95.
      3269 Maricopa Ave, Lake Havasu City, AZ 86406
      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.
    3301 Osborn Dr
    Lake Havasu City, AZ 86406
    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

    Thank You for Inquiry
    3301 Osborn Dr, Lake Havasu City, AZ, 86406
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!