Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    510 Wakarusa Dr Lawrence, KS 66049
    Back to Search
    Property profile & analytics

    510 Wakarusa Dr, Lawrence, KS 66049

    View on Map
    • Hotels
    • 38,094 SF
    • 2.10 lot acres
    For Sale
    $7,500,000
    View Listing →
    Tru by Hilton Investment Opportunity For Sale
    $7,500,000
    38,094 SF

    Tru by Hilton Investment Opportunity

    82-room hotel near University of Kansas in Lawrence, Kansas.

    510 Wakarusa Dr, Lawrence, KS 66049
    View Listing
    Property ID
    US33-0892566
    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

    • Tru by Hilton Lawrence / Hotel & Motel

    Property Details for 510 Wakarusa Dr

    Year built
    2017
    Lot size
    2.10 lot acres
    Property type
    Hotels
    APN
    068-28-0-40-04-001.00-0
    APU
    682804004001000

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Dec 6, 2022 — Jiten Patel Arya 123 LLC Special Warranty Deed $6.2M · Arya 123 LLC
    Mar 8, 2017 — Arya 123 LLC Bhanu Coporation An Oaklahoma Corp Corporation Deed $536k · First National Bank & Trust Co Of A
    Feb 24, 2017 — Bhanu Corporation State Group LLC Special Warranty Deed —

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      MEDICAL BUILDING
      $4,040,000
      AUTO REPAIR, GARAGE
      $3,855,000
      OFFICE BUILDING
      $3,505,000
      RETAIL STORES
      $3,440,000
      WAREHOUSE, STORAGE
      $2,485,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Lawrence
    County
    Douglas
    State
    Kansas
    Longitude
    -95.306
    Latitude
    38.9735
    CBSA code
    29940
    CBSA name
    LAWRENCE, KS 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
    2022
    $156,191
    $233,410
    $1,197,365
    $1,430,775
    -
    $933,640
    $4,789,460
    $5,723,100

    Comparable in this City

    • Value Estimation
      $4,000,000
      70,587 SF

      6101 Rock Chalk Dr

      HOTEL
      6101 Rock Chalk Dr, Lawrence, KS 66049-5233
      View Details
    • Value Estimation
      $825,000
      10,982 SF

      2525 6th St

      MOTEL
      2525 6th St, Lawrence, KS 66049-2444
      View Details
    • Value Estimation
      $2,970,000
      50,760 SF

      2300 6th St

      MOTEL
      2300 6th St, Lawrence, KS 66049-2554
      View Details
    • Value Estimation
      $960,000
      14,364 SF

      2903 6th St

      MOTEL
      2903 6th St, Lawrence, KS 66049-4533
      View Details
    • Value Estimation by Request

      515 Mcdonald Dr

      Land
      515 Mcdonald Dr, Lawrence, KS 66049
      View Details
    • Value Estimation by Request
      0.41 Acres

      3700 Tiffany Dr

      RECREATIONAL, ENTERTAINMENT
      3700 Tiffany Dr, Lawrence, KS 66049
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Tru by Hilton Investment Opportunity

      82-room hotel near University of Kansas in Lawrence, Kansas.
      510 Wakarusa Dr, Lawrence, KS 66049
      View Details
    • $180,000

      Residential Land with Basketball Court

      Residential land in Fall Creek Farms with basketball court.
      3708 Buck Brush Ct, Lawrence, KS 66049
      View Details
    • $199,000

      Residential Land in Lawrence, Kansas

      Two lots combined to build your dream home.
      7 And 8, Lawrence, KS 66049
      View Details
    • Contact for pricing
      Pending

      Land For Sale

      Land available for purchase.
      2 Quail Crest Pl, Lawrence, KS 66049
      View Details
    • Contact for pricing

      Prime Corner Lot on Parkway

      2.6-acre corner lot near University of Kansas and K-10.
      5015 Bob Billings Pkwy, Lawrence, KS 66049
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,300 SF

      Lawrence Retail Space Available

      Retail space available for lease in Lawrence, Kansas.
      1410 Kasold Dr, Lawrence, KS 66049
      View Details
    • Contact for pricing
      3,920 SF

      Mesa Way Office Space

      Office space for rent in central Lawrence location.
      501 Gateway Dr, Lawrence, KS 66049
      View Details
    • Contact for pricing

      Land Sites Near Rock Chalk

      Land sites adjacent to Rock Chalk Park and KU Athletics.
      545 George Williams Way, Lawrence, KS 66049
      View Details
    • Contact for pricing

      Land Sites Near Rock Chalk

      Land sites adjacent to Rock Chalk Park and KU Athletics.
      6202 W 6Th St, Lawrence, KS 66049
      View Details
    • Contact for pricing

      Retail Suites Inside Dillons Stores

      In-store retail and office suites available in Kansas Dillons.
      4701 W 6Th St, Lawrence, KS 66049
      View Details
    • Contact for pricing

      Land Sites Near Rock Chalk

      Land sites available for rent near KU Athletics.
      233 Rock Chalk Ln, Lawrence, KS 66049
      View Details
    View Listing
    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.
    510 Wakarusa Dr
    Lawrence, KS 66049
    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
    510 Wakarusa Dr, Lawrence, KS, 66049
    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!