Log In/Sign Up
Your email has been sent.
Frontier Motor Lodge 1940 North Ave 20 Room Hotel Grand Junction, CO 81501 $2,200,000 ($110,000/Room) 7.46% Cap Rate



INVESTMENT HIGHLIGHTS
- New HVAC
- Updated Units
- New Electrical
EXECUTIVE SUMMARY
Excellent income opportunity with this 23-unit property just 7 blocks from Colorado Mesa University and directly across from the VA Hospital. The unit mix includes 21 studio-style rooms—20 without kitchens and 1 with a full kitchen—plus one 2-bedroom, 1-bath apartment and one 1-bedroom, 1-bath apartment. Current Rent Roll is $23,010, CURRENT CAP is 7.5%, projected to perform at a 8.5 CAP for 2026 now that upgrades are completed. Most units are ranch-style with ground-level access, while the 2-bedroom apartment is located on the second floor. The property also features a separate office space, a laundry room with hookups for 2 washers and 2 dryers, a single-car garage, an oversized 4-car garage, and two storage rooms. All units have brand new heating and cooling systems—studios are equipped with new PTAC units, and the apartments feature new mini-split systems for efficient year-round comfort. Tenants are primarily weekly or monthly, with current rents at $280/week or $975/month. Recent improvements include a complete electrical overhaul, updated plumbing, roof updates, new flooring and fresh paint in all 21 studios, and upgraded signage. Situated on a .99-acre lot, the property has strong current returns with significant upside potential through rent increases, kitchen additions, or longer-term tenant conversion. The location, just minutes from higher education and healthcare hubs, ensures consistent demand and low vacancy. This is a well-maintained, cash-flowing asset with room to enhance profitability and value over time.
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$280,200
|
$30.32
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$28,800
|
$3.12
|
| Effective Gross Income |
$251,400
|
$27.21
|
| Taxes |
$9,717
|
$1.05
|
| Operating Expenses |
$54,721
|
$5.92
|
| Total Expenses |
$64,438
|
$6.97
|
| Net Operating Income |
$186,962
|
$20.23
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $280,200 |
| Annual Per SF | $30.32 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $28,800 |
| Annual Per SF | $3.12 |
| Effective Gross Income | |
|---|---|
| Annual | $251,400 |
| Annual Per SF | $27.21 |
| Taxes | |
|---|---|
| Annual | $9,717 |
| Annual Per SF | $1.05 |
| Operating Expenses | |
|---|---|
| Annual | $54,721 |
| Annual Per SF | $5.92 |
| Total Expenses | |
|---|---|
| Annual | $64,438 |
| Annual Per SF | $6.97 |
| Net Operating Income | |
|---|---|
| Annual | $186,962 |
| Annual Per SF | $20.23 |
PROPERTY FACTS
| Price | $2,200,000 | Lot Size | 0.99 AC |
| Price Per Room | $110,000 | Building Size | 9,240 SF |
| Sale Type | Investment | No. Rooms | 20 |
| Cap Rate | 7.46% | No. Stories | 1 |
| Property Type | Hospitality | Year Built | 1948 |
| Property Subtype | Hotel | Parking Ratio | 3.46/1,000 SF |
| Building Class | C | Corridor | Exterior |
| Zoning | C-1 | ||
| Price | $2,200,000 |
| Price Per Room | $110,000 |
| Sale Type | Investment |
| Cap Rate | 7.46% |
| Property Type | Hospitality |
| Property Subtype | Hotel |
| Building Class | C |
| Lot Size | 0.99 AC |
| Building Size | 9,240 SF |
| No. Rooms | 20 |
| No. Stories | 1 |
| Year Built | 1948 |
| Parking Ratio | 3.46/1,000 SF |
| Corridor | Exterior |
| Zoning | C-1 |
ROOM MIX INFORMATION
| DESCRIPTION | NO. ROOMS | DAILY RATE | SF |
|---|---|---|---|
| Guest Room | 20 | $65.00 | - |
1 1
Walk Score®
Very Walkable (76)
Bike Score®
Very Bikeable (85)
PROPERTY TAXES
| Parcel Number | 2945-124-25-025 | Total Assessment | $117,970 (2024) |
| Land Assessment | $70,730 (2024) | Annual Taxes | $9,717 ($1.05/SF) |
| Improvements Assessment | $47,240 (2024) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
2945-124-25-025
Land Assessment
$70,730 (2024)
Improvements Assessment
$47,240 (2024)
Total Assessment
$117,970 (2024)
Annual Taxes
$9,717 ($1.05/SF)
Tax Year
2026
1 of 18
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Century 21 Elevated Real Estate, LLC
Frontier Motor Lodge | 1940 North Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
