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

    4825 Smoke Rnch Rd Las Vegas, NV 89108-3585

    • Auto shops
    • 1,976 SF
    • 0.45 lot acres
    OFF-MARKET
    Last Sale
    Oct 02, 2024
    $1,765,714
    Value Estimations
    $1,615,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US62-0185013
    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

    • USA Auto Service #14 / Auto Repair Shop
    • V&V Automotive / Auto Repair Shop
    • IOUstower / Communications Tower

    Property Details for 4825 Smoke Rnch Rd

    Year built
    1999
    Construction
    FRAME
    Lot size
    0.45 lot acres
    Property size
    1,976 SF
    Property type
    Auto shops
    APN
    138-24-511-010
    APU
    13824511010

    Description

    This exceptional investment opportunity presents a 2,000 square foot freestanding auto shop in Las Vegas, Nevada, currently leased to USA Auto Service under a 10-year absolute NNN lease. The property boasts a 6.75% cap rate with a strong net operating income (NOI) of $123,600. The lease includes a 3% annual rent increase, eliminating landlord responsibilities for expenses and maintenance. The tenant, Auto Management, Inc., has demonstrated significant growth, experiencing a 54.62% revenue increase since 2019, and the lease includes a personal guarantee from the company founder. The property, situated on a 0.45-acre lot, features 26 parking spaces and underwent extensive renovations in 2023, including new flooring, signage, HVAC systems, auto lifts, and a complete interior repaint. USA Auto Service operates 21 locations exclusively in Las Vegas, with four more in development, showcasing a proven business model. The property benefits from its strategic location near major developments like Hylo Park and NLV Gateway Village, surrounded by significant traffic drivers such as Walmart, Smart & Final, McDonald's, and 7-Eleven. The lease features two, five-year renewal options. This is a rare opportunity to acquire a stable, high-performing asset with significant upside potential in a rapidly growing market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,580,000
      ML approach
      $1,525,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,442,000
      Market price range: $537k - $1.99M

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $1,095,000
      Current use
      COMMERCIAL (GENERAL)
      $1,250,000
      Change: +14% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Las Vegas
    County
    Clark
    State
    Nevada
    Longitude
    -115.207
    Latitude
    36.2024
    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
    $4,132
    $65,177
    $81,284
    $146,461
    -
    $186,220
    $232,240
    $418,460

    Comparable in this City

    • Value Estimation
      $1,345,000
      12,310 SF

      1931 Rainbow Blvd

      AUTO REPAIR, GARAGE • 12,310 SF
      1931 Rainbow Blvd, Las Vegas, NV 89108-2798
      View Details
    • Value Estimation by Request
      2,788 SF

      2424 Jones Blvd

      AUTO REPAIR, GARAGE • 2,788 SF
      2424 Jones Blvd, Las Vegas, NV 89108-3718
      View Details
    • Value Estimation
      $1,225,000
      23,622 SF

      1650 Decatur Blvd

      AUTO REPAIR, GARAGE • 23,622 SF
      1650 Decatur Blvd, Las Vegas, NV 89108-2202
      View Details
    • Value Estimation
      $765,000
      2,340 SF

      3939 Coran Ln

      AUTO REPAIR, GARAGE • 2,340 SF
      3939 Coran Ln, Las Vegas, NV 89108-2874
      View Details
    • Value Estimation
      $685,000
      2,886 SF

      4357 Vegas Dr

      AUTO REPAIR, GARAGE • 2,886 SF
      4357 Vegas Dr, Las Vegas, NV 89108
      View Details
    • Value Estimation by Request
      1,748 SF

      6450 Craig Rd

      AUTO REPAIR, GARAGE • 1,748 SF
      6450 Craig Rd, Las Vegas, NV 89108-5600
      View Details

    Similar Nearby for Sale

    • $4,200,000

      Commercial Land on Jones Boulevard

      1.43 acre commercial land with business included in sale.
      2499 N Jones Blvd, Las Vegas, NV 89108
      View Details
    • $350,000
      0.42 Acres

      Commercial Pad in Las Vegas

      0.42 acre lot with commercial zoning and parking.
      3816 Vegas Dr, Las Vegas, NV 89108
      View Details
    • $4,000,000
      2.58 Acres

      Finished Commercial Pads Near I-95

      Finished commercial lots ready for ground lease or build to suit.
      6802 W Craig Rd, Las Vegas, NV 89108
      View Details
    • Contact for pricing
      2,500 SF

      Rainbow Promenade Retail Pad

      Las Vegas retail space, prime location.
      2341 Rainbow Blvd, Las Vegas, NV 89108
      View Details
    • $3,700,000
      1.43 Acres

      Las Vegas Commercial Land & Biz

      1.43-acre commercial lot, turnkey business.
      2499 Jones Blvd, Las Vegas, NV 89108
      View Details
    • Contact for pricing
      45,000 SF

      Prime Medical Office Space For Sale/Lease

      5,070 SF Medical Office in Horne's Plaza
      6660 Vegas Dr, Las Vegas, NV 89108
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      4,800 SF

      Retail Space on Rainbow Boulevard

      4,800 square feet of retail space available for rent.
      3223 N Rainbow Blvd, Las Vegas, NV 89108
      View Details
    • $1.00 SF/Yr
      15,528 SF

      Visible End Cap Showroom Space

      End cap suite with showroom, offices, and secure storage.
      1701 N Decatur Blvd, Las Vegas, NV 89108
      View Details
    • Contact for pricing
      50,094 SF

      Rainbow Promenade Retail Pad

      Las Vegas Retail Pad - Sale or Lease
      2341 Rainbow Blvd, Las Vegas, NV 89108
      View Details
    • Contact for pricing
      2,731 SF

      Las Vegas Retail Space Available

      Prime Retail Strip Center, Multiple Units
      2192 Rainbow Blvd, Las Vegas, NV 89108
      View Details
    • $30 SF/Yr
      4,744 SF

      Cheyenne Commons Retail Space

      Las Vegas retail center, high traffic area.
      3001 Rainbow Blvd, Las Vegas, NV 89108
      View Details
    • $2.00 SF/Yr
      1,000 SF

      Turnkey Commercial Kitchens Ready Now

      Two fully equipped commercial kitchens available for immediate operation.
      6669 Smoke Ranch Rd, Las Vegas, NV 89108
      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.
    4825 Smoke Rnch Rd
    Las Vegas, NV 89108-3585
    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.