Add Listing
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

    5215 Willetta St, Unit 1 Phoenix, AZ 85043-1751

    • Motels
    • 59,393 SF
    • 2.86 lot acres
    OFF-MARKET
    Last Sale
    Nov 19, 2024
    $9,310,000
    Value Estimations
    $12,120,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US07-0126067
    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

    • Red Roof PLUS+ Phoenix West / Hotel & Motel
    • Redroofs / Vacation Rental / Hotel & Motel

    Property Details for 5215 Willetta St

    Year built
    1997
    Construction
    CONCRETE
    Lot size
    2.86 lot acres
    Property size
    59,393 SF
    Zone code
    C-C
    Property type
    Motels
    APN
    103-30-313
    APU
    10330313

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $15,262,000
      Market price range: $12.7M - $53.1M
      AI Estimate
      $14,590,000
      Market price range: $12.6M - $51.1M

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

    Location Insight

    • Map
    • Local Demand
    City
    Phoenix
    County
    Maricopa
    State
    Arizona
    Longitude
    -112.172
    Latitude
    33.4644
    CBSA code
    38060
    CBSA name
    PHOENIX-MESA-SCOTTSDALE, 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
    $133,938
    $0.00
    $0.00
    $1,179,545
    -
    $1,418,100
    $5,730,658
    $7,148,758

    Comparable in this City

    • Value Estimation
      $5,040,000
      21,751 SF

      1424 50th Ave

      MOTEL • 21,751 SF
      1424 50th Ave, Phoenix, AZ 85043-1802
      View Details
    • Value Estimation
      $6,525,000
      27,905 SF

      1242 53rd Ave, Unit 2

      MOTEL • 27,905 SF
      1242 53rd Ave, Phoenix, AZ 85043-1743
      View Details
    • Value Estimation by Request
      15,270 SF

      1241 53rd Ave, Unit 2

      MOTEL • 15,270 SF
      1241 53rd Ave, Phoenix, AZ 85043-1744
      View Details
    • Value Estimation
      $10,775,000
      13,672 SF

      1530 52nd Dr

      MOTEL • 13,672 SF
      1530 52nd Dr, Phoenix, AZ 85043-1783
      View Details
    • Value Estimation
      $8,745,000
      12,532 SF

      5102 Latham St

      MOTEL • 12,532 SF
      5102 Latham St, Phoenix, AZ 85043-1770
      View Details
    • Value Estimation
      $13,375,000
      60,002 SF

      5152 Latham St, Unit 1

      MOTEL • 60,002 SF
      5152 Latham St, Phoenix, AZ 85043-1770
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Phoenix Land Parcel For Sale

      Land parcel available in a growing Phoenix trade area.
      7715 W Lower Buckeye Rd, Phoenix, AZ 85043
      View Details
    • Contact for pricing

      Commercial Land in Growing Area

      Land for sale in a rapidly growing residential area.
      9080 S 51St Ave, Laveen, AZ 85043
      View Details
    • $850,000

      Prime Phoenix Commercial Land

      $850K - 37,729 SF C-2 Zoned Lot
      67th Ave & Van Buren St, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      106,388 SF

      Phoenix Industrial Building on Large Lot

      Single-level industrial building on 8 acres in Phoenix, Arizona.
      211 N 51St Ave, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      2,680 SF

      Retail Space Near Loop 202

      Retail space with premier visibility and accessibility near Loop 202.
      5041 W Lower Buckeye Rd, Phoenix, AZ 85043
      View Details
    • $725,000

      Phoenix Commercial Land with Building

      One acre lot with a 3,000 SF building.
      5128 W Van Buren St, Phoenix, AZ 85043
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      21,396 SF

      Industrial Building Available Summer 2026

      Industrial building with manufacturing and distribution capabilities, available Summer 2026.
      6743 W Farmer Rd, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      218,912 SF

      Phoenix Industrial Warehouse Space

      Modern warehouse, flexible space, I-10 access.
      1250 71St Ave, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      118,210 SF

      Phoenix Distribution Facility with Loop Access

      118,210 SF Phoenix distribution facility with direct Loop 202 access.
      1002 S 56Th Ave, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      33,843 SF

      Freestanding Industrial Property Available 2025

      33,843 SF industrial property with secured yard, available January 2025.
      1045 N 71St Ave, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      4,620 SF

      Phoenix Flex Space with Utilities

      Flex space in Phoenix, includes utilities and furnished offices.
      4857 W Van Buren St, Phoenix, AZ 85043
      View Details
    • Contact for pricing
      42,687 SF

      Retail Space in Phoenix, AZ

      Retail property with high traffic and strong demographics.
      51St Ave, Phoenix, AZ 85043
      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.
    5215 Willetta St, Unit 1
    Phoenix, AZ 85043-1751
    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!