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

    Henderson, NV 89052

    • Motels
    • 79,019 SF
    • 2.13 lot acres
    OFF-MARKET
    Value Estimations
    $8,930,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US62-0805425
    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

    • Isalis / (Bike/Boat/Book/etc) Store
    • Party City / Party Supply Store / (Bike/Boat/Book/etc) Store
    • Skunk Funk / Big Box & Wholesale Store
    • Carl's Trading Co / Hat Shop
    • Bushka's Kitchen LLC / (Bike/Boat/Book/etc) Store

    Property Details

    Year built
    2019
    Construction
    FRAME
    Lot size
    2.13 lot acres
    Property size
    79,019 SF
    Property type
    Motels
    APN
    177-35-513-017
    APU
    17735513017

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $10,135,000
      6.5%
      $9,355,000
      7%
      $8,685,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Henderson
    County
    Clark
    State
    Nevada
    Longitude
    -115.127
    Latitude
    35.9965
    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
    $126,474
    $617,007
    $4,374,381
    $4,991,388
    -
    $1,762,877
    $12,498,231
    $14,261,108

    Comparable in this City

    • Value Estimation
      $12,405,000
      125,664 SF

      10450 Eastern Ave

      MOTEL • 125,664 SF
      10450 Eastern Ave, Henderson, NV 89052-3957
      View Details
    • Value Estimation
      $3,665,000
      66,875 SF

      2631 Saint Rose Pkwy

      HOTEL • 66,875 SF
      2631 Saint Rose Pkwy, Henderson, NV 89052-4858
      View Details
    • Value Estimation
      $7,185,000
      73,743 SF

      3245 Saint Rose Pkwy

      HOTEL • 73,743 SF
      3245 Saint Rose Pkwy, Henderson, NV 89052-3828
      View Details
    • Value Estimation
      $6,385,000
      64,054 SF

      3041 Saint Rose Pkwy

      HOTEL • 64,054 SF
      3041 Saint Rose Pkwy, Henderson, NV 89052-3839
      View Details
    • Value Estimation by Request
      7,000 SF

      3578 St Rose Pkwy

      Restaurants • 7,000 SF
      3578 St Rose Pkwy, Henderson, NV 89052
      View Details
    • Value Estimation by Request
      2.63 Acres

      1387 Raiders Way

      MANUFACTURING (LIGHT) • 2.63 Acres
      1387 Raiders Way, Henderson, NV 89052-4619
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1,741 SF

      1,741 SF Suite at Gardner Plaza For Sale

      1,741 SF Suite at Gardner Plaza For Sale
      2635 Saint Rose Parkway, Henderson, NV 89052
      View Details
    • Contact for pricing

      Retail Property in Henderson, Nevada

      Retail property available for sale in Henderson, Nevada.
      11001 S Eastern Ave, Henderson, NV 89052
      View Details
    • $2,250,000

      1.5 Acre Golf Course Lot

      Gated 1.5 acre lot with city and mountain views.
      1303 Corcovado Ct, Henderson, NV 89052
      View Details
    • Contact for pricing

      Anthem Village Commercial Building

      Two-story commercial building in Anthem Village with retail and office space.
      2500 Anthem Village Dr, Henderson, NV 89052
      View Details
    • $2,250,000

      Golf Course Lot with Views

      1.5 acre gated lot on golf course with city views.
      1302 Corcovado Ct, Henderson, NV 89052
      View Details

    Similar Nearby for Lease

    • $2 SF/Yr
      6,057 SF

      Medical Space Near Hospitals

      Medical space for lease, convenient access to hospitals and freeways.
      2779 West Horizon Ridge Pkwy, Henderson, NV 89052
      View Details
    • Contact for pricing
      50,000 SF

      Henderson Warehouse Space Available

      50000 SF warehouse space for lease in Henderson, Nevada.
      12020 Bermuda Rd, Henderson, NV 89052
      View Details
    • $3 SF/Yr
      12,736 SF

      Henderson Retail Space For Lease

      Retail space in busy Henderson corridor, anchored by Lowe’s.
      2980 St, Henderson, NV 89052
      View Details
    • $22 SF/Yr
      27,600 SF

      Henderson Office Condo Space

      Move-in ready office suites, prime location.
      2904 Horizon Ridge Pkwy, Henderson, NV 89052
      View Details
    • Contact for pricing

      Horizon Ridge Parkway

      Discover many ways to work your way in Horizon Ridge Parkway
      2850 Horizon Ridge Pkwy, Henderson, NV 89052
      View Details
    • Contact for pricing
      608 SF

      Henderson Office Space Available

      Office space available for lease in Henderson, Nevada.
      8540 S Eastern Ave, Henderson, NV 89052
      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.
    Henderson, NV 89052
    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!