Share This Listing

Message

941 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Frontier Motor Lodge 1940 North Ave 20 Room Hotel Grand Junction, CO 81501 $2,200,000 ($110,000/Room) 7.46% Cap Rate

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

ATTACHMENTS

2024 P&L
Rent Roll 11.15.25
2025 P&L

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
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 -
Walk Score®
Very Walkable (76)
Bike Score®
Very Bikeable (85)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 36883024

  • Date on Market: 7/23/2025

  • Last Updated:

  • Address: 1940 North Ave, Grand Junction, CO 81501

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}