Add Listing
    For Sale
    • 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

    000 Smith Hughes Rd Narrowsburg, NY 12764

    View on Map
    Sponsored
    For Sale
    $549,900

    Vacant Land - Narrowsburg, NY

    Lot size:
    86.81 Acres
    Days on Market:
    23
    Last Refresh:
    Mar 14 at 8:06 pm

    Property Features for 000 Smith Hughes Rd

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    483400-023.000-0001-021.025
    Parking features
    Garage
    Lot size
    86.81 Acres

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Clint Carlson

    WHITETAIL PROPERTIES REAL ESTATE LLC

    Listing agent Clint Carlson (217) 285-9000

    Listing date Feb 19, 2026

    MLS# 11637612 Listing URL

    Copyright © 2026 My State MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Large Vacant Land in Narrowsburg

    This is an 86.81-acre property that has served as a hunting and recreation area. Located in the Sullivan Catskills, it is near Barryville, Eldred, and the Delaware River. The land features two access points from Smith Hughes Road, with electricity available at the road. The property includes white pines, potential building sites, and an extensive ATV trail network spanning over 2 miles, suitable for activities like 4-wheeling, hiking, snowshoeing, cross-country skiing, and horseback riding. The trails also provide access to stand and blind locations. The land has an elevation change of approximately 260 feet, stone walls, rock outcroppings, and moss-covered boulders. The forest includes pines, hemlock, oak, birch, and tulip trees, which serve as a food source for deer, bear, and other wildlife. Selective logging and timber stand improvement could promote new growth and create areas for food plots, homesites, and driveways. The property is located near Bethel Woods, Resorts World Catskills, and Kartrite Resort and Indoor Water Park.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    Narrowsburg
    County
    Sullivan
    State
    New York
    Longitude
    -74.9747
    Latitude
    41.5111

    Nearby Similar for Sale

    • $299,900
      2,977 SF

      Medical Facility on Corner Lot

      2977 sq ft medical facility on 1.65+/- acre corner lot.
      66 5Th St, Narrowsburg, NY 12764
      View Details
    • $299,900
      2,977 SF

      Medical Facility in Narrowsburg

      2977 sq ft medical facility on 1.65 acre lot.
      66 5Th St, Narrowsburg, NY 12764
      View Details
    • Contact for pricing
      1,700 SF

      Tusten Cup

      Profitable Riverfront Cafe w. Full Liquor + Cannabinoid Licenses. Turnkey, High Cash Flow
      8 Unit 1 UNIT 1, Narrowsburg, NY 12764
      View Details
    • $325,000
      2,977 SF

      Narrowsburg Medical Office Building

      Prime Medical Office, 2977 sq ft, 1.65 acres
      66 5Th St, Narrowsburg, NY 12764
      View Details
    • Contact for pricing

      Residential Income Property For Sale

      32-unit residential income property with tenant-owned and park-owned homes.
      7945 Ny-52, Narrowsburg, NY
      View Details

    FAQs

    What type of property is this?
    Recreation land - 86.81-acre recreational and hunting land with trails near Delaware River.
    Where is this recreation land located?
    The property is located at 000 Smith Hughes Rd Narrowsburg, NY.
    What is the asking price?
    The asking price for this property is $549,900.
    What are key features of this property?
    This property features: - Large +/-86.81-acre property in the Sullivan Catskills, offering ample space and privacy.; - Extensive ATV trail network (over 2 miles) provides easy access for recreation like 4-wheeling, hiking, and hunting.; - Diverse forest with elevation changes, stone walls, and rock outcroppings creates a scenic and varied landscape.
    (845) 421-5895
    Request Owner's contact information
    000 Smith Hughes Rd Narrowsburg, NY 12764
    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.
    000 Smith Hughes Rd
    Narrowsburg, NY 12764
    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
    000 Smith Hughes Rd Narrowsburg, NY 12764
    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

    We can help!
    Listing Contact
    Clint Carlson
    (845) 421-5895 (217) 285-9000
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!