Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    5430 Badura Ave Las Vegas, NV 89118-5012
    Property profile & analytics

    5430 Badura Ave, Las Vegas, NV 89118-5012

    View on Map
    • Distribution centers
    • 127,973 SF
    • 15.89 lot acres
    Off-Market
    Last Sale Aug 25, 2022
    Property ID
    US62-1121614
    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
    $14,720,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • OSA International, Inc. / IT Consulting Firm / Tech Support Center

    Property Details for 5430 Badura Ave

    Year built
    2023
    Lot size
    15.89 lot acres
    Property type
    Distribution centers
    APN
    176-01-601-036
    APU
    17601601036

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $15,385,000
      6.5%
      $14,200,000
      7%
      $13,190,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Las Vegas
    County
    Clark
    State
    Nevada
    Longitude
    -115.215
    Latitude
    36.0651
    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
    $401,665
    $4,263,755
    $12,344,598
    $16,608,353
    -
    $12,182,157
    $35,270,280
    $47,452,437

    Comparable in this City

    • Value Estimation
      $4,100,000
      39,950 SF

      5830 Decatur Blvd

      DISTRIBUTION WAREHOUSE
      5830 Decatur Blvd, Las Vegas, NV 89118-3091
      View Details
    • Value Estimation by Request
      30,000 SF

      7055 Decatur Blvd

      Distribution properties
      7055 Decatur Blvd, Las Vegas, NV 89118
      View Details
    • Value Estimation
      $21,250,000
      126,970 SF

      5475 Wynn Rd

      DISTRIBUTION WAREHOUSE
      5475 Wynn Rd, Las Vegas, NV 89118-2353
      View Details
    • Value Estimation
      $24,415,000
      121,071 SF

      6025 Procyon St

      DISTRIBUTION WAREHOUSE
      6025 Procyon St, Las Vegas, NV 89118-3101
      View Details
    • Value Estimation
      $9,505,000
      35,749 SF

      5875 Decatur Blvd

      DISTRIBUTION WAREHOUSE
      5875 Decatur Blvd, Las Vegas, NV 89118-3092
      View Details
    • Value Estimation
      $10,800,000
      43,828 SF

      4145 Ali Baba Ln

      DISTRIBUTION WAREHOUSE
      4145 Ali Baba Ln, Las Vegas, NV 89118-1653
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      138,817 SF

      Industrial Warehouse with Loading Docks

      138,817 SF warehouse featuring multiple loading options.
      3300 Birtcher Dr, Las Vegas, NV 89118
      View Details
    • $3,288,800
      8,222 SF

      Single-Tenant Office Building Near Freeway

      Freestanding office building with flexible space and convenient freeway access.
      4580 West Post Rd, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      15,000 SF

      Industrial Building with Retail Buildout

      15,000 SF industrial building with retail buildout on 2.1 acres.
      3176 W Martin Ave, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      18,788 SF

      Las Vegas Warehouse/Showroom with Billboard

      Warehouse/showroom in Stadium District with billboard income and accessibility improvements.
      3910 Graphic Center Dr, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      33,392 SF

      New Industrial Building Under Construction

      New 33,392 SF industrial building in Southwest Las Vegas.
      6161 Mohawk St, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      33,543 SF

      New Class A Industrial Facility

      High-image industrial facility in southwest submarket, close to I-215.
      5765 W Sunset Rd, Las Vegas, NV 89118
      View Details

    Similar Nearby for Lease

    • $17 SF/Yr
      7,134 SF

      Las Vegas Warehouse For Lease

      7,134 SF Industrial Warehouse, South West Las Vegas
      4325 Patrick Ln, Las Vegas, NV 89118
      View Details
    • $1.62 SF/Yr

      Warehouse Sublease in Southwest Las Vegas

      Flexible warehouse space in prime Southwest Las Vegas location.
      5220 Cameron St, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      5,869 SF

      Industrial Space Near I-215 Freeway

      Industrial space with excellent connectivity and access to amenities.
      6520 Westwind Rd, Las Vegas, NV 89118
      View Details
    • Contact for pricing

      Paved Industrial Yard for Lease

      Secured, paved industrial yard ideal for storage and operations.
      4241 West Reno Ave, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      71,100 SF

      Industrial Park Phase II

      Modern industrial park with flexible space options and prime location.
      7255 West Patrick Ln, Las Vegas, NV 89118
      View Details
    • Contact for pricing
      6,332 SF

      Industrial Space Available For Lease

      6,332 SF industrial space for lease in Las Vegas.
      5550 Cameron St, Las Vegas, NV 89118
      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.
    5430 Badura Ave
    Las Vegas, NV 89118-5012
    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
    5430 Badura Ave, Las Vegas, NV, 89118
    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!