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

    3586 Full Sail Dr Las Vegas, NV 89115-1574

    • Apartment buildings
    • 1,201 SF
    • 0.08 lot acres
    OFF-MARKET
    Last Sale
    Oct 18, 2021
    $52,000,000
    Value Estimations
    $47,435,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US62-0244036
    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

    • Apartment buildings

    Property Details for 3586 Full Sail Dr

    Year built
    2005
    Construction
    FRAME
    Lot size
    0.08 lot acres
    Property size
    1,201 SF
    Property type
    Apartment buildings
    APN
    140-07-314-011
    APU
    14007314011

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      Off market

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $41,729,000
      Market price range: $29.3M - $60.0M
      AI Estimate
      $31,410,000
      Market price range: $241k - $60.0M

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

    Location Insight

    • Map
    • Local Demand
    City
    Las Vegas
    County
    Clark
    State
    Nevada
    Longitude
    -115.09
    Latitude
    36.2247
    CBSA code
    29820
    CBSA name
    LAS VEGAS-PARADISE, NV 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
    $1,249
    $22,750
    $60,453
    $83,203
    -
    $65,000
    $172,723
    $237,723

    Comparable in this City

    • Value Estimation
      $18,390,000
      1,201 SF

      3779 Webfoot Rd

      APARTMENT HOUSE (5+ UNITS) • 1,201 SF
      3779 Webfoot Rd, Las Vegas, NV 89115-1575
      View Details
    • Value Estimation
      $18,110,000
      1,201 SF

      3768 Webfoot Rd

      APARTMENT HOUSE (5+ UNITS) • 1,201 SF
      3768 Webfoot Rd, Las Vegas, NV 89115-1575
      View Details
    • Value Estimation
      $18,390,000
      1,201 SF

      3851 Webfoot Rd

      APARTMENT HOUSE (5+ UNITS) • 1,201 SF
      3851 Webfoot Rd, Las Vegas, NV 89115-1576
      View Details
    • Value Estimation
      $18,390,000
      1,201 SF

      3803 Webfoot Rd

      APARTMENT HOUSE (5+ UNITS) • 1,201 SF
      3803 Webfoot Rd, Las Vegas, NV 89115-1576
      View Details
    • Value Estimation
      $18,110,000
      1,201 SF

      3788 Webfoot Rd

      APARTMENT HOUSE (5+ UNITS) • 1,201 SF
      3788 Webfoot Rd, Las Vegas, NV 89115-1575
      View Details
    • Value Estimation
      $18,390,000
      1,201 SF

      3843 Webfoot Rd

      APARTMENT HOUSE (5+ UNITS) • 1,201 SF
      3843 Webfoot Rd, Las Vegas, NV 89115-1576
      View Details

    Similar Nearby for Sale

    • $660,000

      Remodeled Fourplex Investment Property

      Fourplex with remodeled units and long-term tenants in place.
      1962 Cosmic Dr, Las Vegas, NV 89115
      View Details
    • $610,000
      3,212 SF

      Renovated Fourplex in Central Las Vegas

      Four renovated 2-bedroom condos in Las Vegas with community amenities.
      4161 Terrestrial Ln, Las Vegas, NV 89115
      View Details
    • $660,000

      Well-Maintained Fourplex in HOA Community

      Fourplex with long-term tenants, community amenities, and immediate rental income.
      1901 Dwarf Star Dr, Las Vegas, NV 89115
      View Details
    • $750,000

      Las Vegas Fourplex Investment Opportunity

      Fourplex in Las Vegas with immediate cash flow potential.
      1606 Sugita Ln, Las Vegas, NV 89115
      View Details
    • $660,000

      Well-Maintained Cape Cod 4-Plex

      Four-unit property with long-term tenants in desirable location.
      4240 E Tonopah Ave, Las Vegas, NV 89115
      View Details
    • $690,000

      Spacious Fourplex Investment Opportunity

      Fourplex with two-bedroom units, great investment potential.
      4783 Corsaire Ave, Las Vegas, NV 89115
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      1,310 SF

      Westland Center Shop Space Available

      Prime Retail Space, High Traffic Area
      4375-4385 Pecos Rd, North Las Vegas, NV 89115
      View Details
    • Contact for pricing
      166,486 SF

      I-15 North Distribution Center III

      Las Vegas Industrial/Office Space
      3260 Lamb Blvd, Las Vegas, NV 89115
      View Details
    • $18 SF/Yr
      17,431 SF

      Pecos Plaza Retail Center

      Las Vegas Retail Space - Multiple Units Available
      3112 Las Vegas Blvd, Las Vegas, NV 89115
      View Details
    • Contact for pricing
      376,656 SF

      Las Vegas Distribution Center

      Modern Class A space, flexible layouts.
      6150 Tropical Pkwy, Las Vegas, NV 89115
      View Details
    • Contact for pricing
      134,114 SF

      Nellis Logistics Center: Class A Warehouses

      Modern warehouse space, multiple suites available.
      2327 Nellis Blvd, Las Vegas, NV 89115
      View Details
    • Contact for pricing
      47,250 SF

      Industrial Warehouse Space in Las Vegas

      47,250 SF warehouse space available for lease.
      3030 N Lamb Blvd, Las Vegas, NV 89115
      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.
    3586 Full Sail Dr
    Las Vegas, NV 89115-1574
    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.