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
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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
