Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    410 Leroux St Flagstaff, AZ 86001-4549

    • Hotels
    • 4,700 SF
    • 0.32 lot acres
    OFF-MARKET
    Last Sale
    Aug 16, 2024
    Value Estimations
    $610,000
    Show details
    Cap Rate Potential
    5.9%
    Hotels
    Location Intelligence
    Property ID
    US07-3370559
    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

    • The Inn at 410 / Bed & Breakfast / Restaurant
    • Bespoke Inn Flagstaff / Hotel & Motel
    • 410 B&B / Hotel & Motel

    Property Details for 410 Leroux St

    Year built
    1954
    Construction
    STEEL FRAME
    Lot size
    0.32 lot acres
    Property size
    4,700 SF
    Property type
    Hotels
    Property subtype
    Motels
    APN
    101-12-003B
    APU
    10112003B

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $610,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $605,000
      6.5%
      $555,000
      7%
      $515,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $658,000
      Market price range: $165k - $730k

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

    Location Insight

    • Map
    • Local Demand
    City
    Flagstaff
    County
    Coconino
    State
    Arizona
    Longitude
    -111.647
    Latitude
    35.2015
    CBSA code
    22380
    CBSA name
    FLAGSTAFF, AZ 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
    $18,736
    $51,825
    $265,946
    $317,771
    -
    $314,089
    $1,611,793
    $1,925,882

    Comparable in this City

    • Value Estimation by Request
      2,454 SF

      19 Phoenix Ave

      HOTEL/MOTEL • 2,454 SF
      19 Phoenix Ave, Flagstaff, AZ 86001-5509
      View Details
    • Value Estimation by Request
      2,214 SF

      19 Phoenix Ave

      HOTEL/MOTEL • 2,214 SF
      19 Phoenix Ave, Flagstaff, AZ 86001
      View Details
    • Value Estimation
      $6,095,000
      24,812 SF

      2735 Woodlands Vlg Blvd

      HOTEL/MOTEL • 24,812 SF
      2735 Woodlands Vlg Blvd, Flagstaff, AZ 86001-2960
      View Details
    • Value Estimation by Request
      3,226 SF

      Flagstaff, AZ 86001

      HOTEL/MOTEL • 3,226 SF
      Flagstaff, AZ 86001
      View Details
    • Value Estimation
      $755,000
      6,920 SF

      1526 Rte 66

      HOTEL/MOTEL • 6,920 SF
      1526 Rte 66, Flagstaff, AZ 86001-4821
      View Details
    • Value Estimation
      $2,130,000
      19,226 SF

      801 Rte 66

      HOTEL/MOTEL • 19,226 SF
      801 Rte 66, Flagstaff, AZ 86001-6262
      View Details

    Similar Nearby for Sale

    • $560,000
      2.44 Acres

      Flagstaff Land Parcel For Sale

      2.44-acre homesite near downtown Flagstaff and Flagstaff Medical Center.
      N Quintana Dr, Flagstaff, AZ 86001
      View Details
    • $1,200,000

      Flagstaff Duplex: Income Opportunity

      Income-producing duplex near downtown Flagstaff with private garages and backyards.
      1 E Terrace Ave, Flagstaff, AZ 86001
      View Details
    • Contact for pricing
      1,767 SF

      Railroad Springs Home on Large Lot

      Three-bedroom, two-bathroom home with fireplace on a large lot.
      2494 W Coronado Ave, Flagstaff, AZ 86001
      View Details
    • $305,000
      1,620 SF

      Flagstaff Luxury Storage Condo

      Luxury storage condo in Flagstaff's exclusive Boat/RV storage facility.
      5590 Dark Sky Dr, Flagstaff, AZ 86001
      View Details
    • $222,000
      1,200 SF

      Flagstaff RV Storage Condo

      Luxury RV storage, Arizona.
      5590 Dark Sky Rd, Flagstaff, AZ 86001
      View Details
    • $200,000
      1,100 SF

      Flagstaff Pizza Restaurant - Turnkey

      Established Pizza Business, Prime Location
      1417 Plaza Way, Flagstaff, AZ 86001
      View Details

    Similar Nearby for Lease

    • $24 SF/Yr
      2,516 SF

      LIB SQ Office Suites, Flagstaff, AZ

      Prime Flagstaff Medical Office Space
      914 San Francisco St, Flagstaff, AZ 86001
      View Details
    • Sponsored
      Contact for pricing

      AZ, Flagstaff - W University Ave

      Workspaces, services and support to help you work better in Frisco Square
      120 University Ave, Flagstaff, AZ 86001
      View Details
    • $4,390 /Mo
      2,152 SF

      Versatile Commercial Space in Flagstaff

      Prime Flagstaff commercial space suitable for retail, office, or industrial.
      1585 S Plaza Way, Flagstaff, AZ 86001
      View Details
    • Contact for pricing

      Downtown Apartment with Included Utilities

      Apartment in downtown location with included utilities for rent.
      115 E Terrace Ave, Flagstaff, AZ 86001
      View Details
    • $26 SF/Yr
      19,114 SF

      Flagstaff Medical Office Suite 140

      1,281 SF Medical Office Space Available
      1750 Woodlands Village Blvd, Flagstaff, AZ 86001
      View Details
    • $24 SF/Yr
      16,000 SF

      The Standard: Flagstaff Office Space

      Prime Flagstaff Office, Retail, Restaurant
      824 Route 66, Flagstaff, AZ 86001
      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.
    410 Leroux St
    Flagstaff, AZ 86001-4549
    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!