Log In/Sign Up
Your email has been sent.
Frontier Motor Lodge 1940 North Ave 20 Room Hotel Grand Junction, CO 81501 $3,017,080 CAD ($150,854 CAD/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 (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$384,266
|
$41.59
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$39,496
|
$4.27
|
| Effective Gross Income |
$344,770
|
$37.31
|
| Taxes |
$13,326
|
$1.44
|
| Operating Expenses |
$75,044
|
$8.12
|
| Total Expenses |
$88,370
|
$9.56
|
| Net Operating Income |
$256,400
|
$27.75
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $384,266 |
| Annual Per SF | $41.59 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $39,496 |
| Annual Per SF | $4.27 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $344,770 |
| Annual Per SF | $37.31 |
| Taxes (CAD) | |
|---|---|
| Annual | $13,326 |
| Annual Per SF | $1.44 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $75,044 |
| Annual Per SF | $8.12 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $88,370 |
| Annual Per SF | $9.56 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $256,400 |
| Annual Per SF | $27.75 |
PROPERTY FACTS
| Price | $3,017,080 CAD | Lot Size | 0.99 AC |
| Price Per Room | $150,854 CAD | 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 | $3,017,080 CAD |
| Price Per Room | $150,854 CAD |
| 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 | $89.14 CAD | - |
1 1
Walk Score®
Very Walkable (76)
Bike Score®
Very Bikeable (85)
PROPERTY TAXES
| Parcel Number | 2945-124-25-025 | Total Assessment | $161,784 CAD (2024) |
| Land Assessment | $96,999 CAD (2024) | Annual Taxes | $13,326 CAD ($1.44 CAD/SF) |
| Improvements Assessment | $64,785 CAD (2024) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
2945-124-25-025
Land Assessment
$96,999 CAD (2024)
Improvements Assessment
$64,785 CAD (2024)
Total Assessment
$161,784 CAD (2024)
Annual Taxes
$13,326 CAD ($1.44 CAD/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.
