Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Airbnb Compound on 55+ Acres Title is generated by Realmo AI

    132-134 Irish Cape Rd, Napanoch, NY 12458

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Three homes on 55+ acres, ideal for short-term rentals.

    Type:Mixed Use, Multifamily
    Property size:
    4,200 SF
    Lot size:
    55.00 Acres
    Price / SF:
    $426/SF
    Added:
    Feb 10, 2026
    Days on Market:
    93
    Last Refresh:
    Mar 17 at 1:15 pm

    Property Features for 132-134 Irish Cape Rd

    General Information

    Standard status
    Active
    Size
    4,200 SF
    Lot size
    55.00 Acres
    Property subtype
    Mixed Use, Multifamily

    Building Details

    Year Built
    2026

    We can help!

    Listing Contact
    Mercedes Ross

    Listing agent Mercedes Ross License #NY

    Listing office Coldwell Banker Village Green Realty - Woodstock

    Listing date Feb 10, 2026

    Source Crexi

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Coldwell Banker Village Green Realty - Woodstock

    HighLights

    • High Income Potential: Estimated 8‑10% Cap Rate based on Airbnb rental history and projections.
    • Three Separate Homes: Includes a large rustic cabin, a new modern home, and an adorable tiny home.
    • Airbnb Ready: All homes are fully furnished and ready for immediate short‑term rental use.
    • Large Private Acreage: Situated on 55+ private acres.
    • Mountain Views and Pond: The modern home features expansive mountain views and a pond.
    • Proven Rental History: The rustic cabin has a strong Airbnb rental history with consistent 5‑star ratings.

    Overview

    This property features a compound of three homes situated on over 55 private acres. The property includes a large rustic cabin with 3 bedrooms and 2 baths, accommodating 8 or more guests. It has a history of short-term rentals with consistent 5-star ratings and comes fully furnished. A newly constructed modern home features a black metal roof and siding, expansive mountain views, and a pond. This home has 3 bedrooms and 2 full baths, accommodating 7 or more guests. The property also includes a tiny home with a sleeping loft, offered fully furnished for short-term or long-term rentals, or personal use. The property is presented as a potential income-generating opportunity with an estimated 8-10% capitalization rate. The rustic cabin has an established Airbnb rental history, and income projections are available for the new construction and tiny home. The main cabin has 4200 square feet of living space.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Short term rental ...

    Suggested Use

    Restaurant Real Estate Agency Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon Hotel & Motel

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Napanoch
    County
    Ulster
    State
    New York
    Longitude
    -74.385744
    Latitude
    41.740425

    Nearby Similar for Sale

    • $1,095,000
      6,000 SF

      Napanoch Development Opportunity on Route 209

      5.9 acre mixed-use development parcel with high visibility and traffic.
      7410 US RT-209, Napanoch, NY 12458
      View Details
    • $1,095,000
      6,000 SF

      Turnkey Restaurant & Event Venue

      Fully equipped restaurant and event venue with high visibility.
      7400-7410 Us-209, Napanoch, NY 12458
      View Details
    • $85,000

      Napanoch Land For Sale

      Vacant mixed-use lot in a busy, active area.
      15 Main Street, Napanoch, NY 12458
      View Details
    • $1,095,000
      6,700 SF

      Turnkey Restaurant & Event Venue

      Fully equipped restaurant and event venue with high visibility.
      7400 Us-209, Napanoch, NY 12489
      View Details

    FAQs

    What type of property is this?
    Short term rental property - Three homes on 55+ acres, ideal for short-term rentals.
    Where is this short term rental property located?
    The property is located at 132-134 Irish Cape Rd Napanoch, NY.
    What is the asking price?
    The asking price for this property is $1,790,000.
    What are key features of this property?
    This property features: High Income Potential: Estimated 8‑10% Cap Rate based on Airbnb rental history and projections.; Three Separate Homes: Includes a large rustic cabin, a new modern home, and an adorable tiny home.; Airbnb Ready: All homes are fully furnished and ready for immediate short‑term rental use.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Mercedes Ross
    Real Estate License ID: NY
    Learn More
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    132-134 Irish Cape Rd, Napanoch, NY 12458
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!