Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Income-Producing Property Near Martinsburg, WV Title is generated by Realmo AI

    2079 KELLY ISLAND Road, Martinsburg, WV 25405

    View on Map
    Claim this Listing
    New
    For Sale
    $439,900

    LAND - MARTINSBURG, WV

    Lot size:
    9.40 Acres
    Added:
    May 26, 2026
    Days on Market:
    3
    Last Refresh:
    May 28 at 1:06 am

    Property Features for 2079 KELLY ISLAND Road

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Lot size
    9.40 Acres

    Taxes and HOA fees

    Tax Annual Amount
    1652

    We can help!

    Listing Contact
    Leah R Clowser
    Leah R Clowser

    Listing agent Leah R Clowser License #WV0025896

    Listing office Re/Max Roots 101 E Main Street, BERRYVILLE, WV

    Listing date May 26, 2026

    MLS# WVBE2051340 Listing URL

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

    HighLights

    • Substantial Income Potential: Approximately $40,000 annually from multiple rental streams.
    • Large Acreage: 9.4 acres provides ample space.
    • Versatile Use: Ideal for investors, contractors, hobby farm enthusiasts, or live/work setups.
    • Convenient Location: Close to Martinsburg, major commuter routes, and the airport.
    • Established Rental Income: Existing leases provide immediate cash flow.
    • Flexible Space: Ample parking and space for storage, equipment, workshop, or recreation.

    Overview

    This unique income-producing property is situated on approximately 9.4 acres and features multiple rental streams and versatile use potential. The property includes a manufactured home currently leased for $1,250 per month, a detached garage generating $950 per month, and barn/storage space with a projected rental income of approximately $975 per month. The gross potential income approaches $40,000 annually. This property is conveniently located near the neighboring airport. It presents an ideal opportunity for investors, contractors, hobby farm enthusiasts, or buyers seeking a live/work setup with supplemental income. Ample parking and flexible space are available for storage, equipment, workshop use, or recreational purposes. The property offers excellent potential for continued cash flow, future appreciation, and expanded use options. It is a rare opportunity to own a multi-use property with established income in a convenient location near Martinsburg and major commuter routes. The drive time from the I-81 Exit 13 / Route 9 interchange is approximately 8 minutes, and from downtown Martinsburg, it is about 10 minutes. Charles Town is approximately 25 minutes away via Route 9. Buyer to verify zoning and intended use.
    Property Profile Location Intelligence

    Current Use by Public Records

    Single family properties

    Suggested Use

    Restaurant Real Estate Agency Building Supply Auto Repair Shop Hair Salon Hotel & Motel Gym & Fitness Center Department Store Kitchen & Bath Showroom HVAC Service

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

    Location Insight

    • Map
    • Local Demand
    City
    Martinsburg
    County
    Berkeley
    State
    West Virginia
    Longitude
    -77.97443
    Latitude
    39.40881

    Nearby Similar for Sale

    • $389,900

      Renovated Office Building on Winchester

      Turnkey commercial office building on highly visible Winchester Avenue.
      1008 WINCHESTER AVE, MARTINSBURG, WV 25401
      View Details
    • $499,000

      Martinsburg Medical Office Space For Sale

      Prime medical office space near hospital and commuter routes.
      176 HEALTH CARE LN #1, MARTINSBURG, WV 25401
      View Details
    • $950,000

      Martinsburg Land with Rental Income

      4.56 acre lot with rental income in Martinsburg, WV.
      310 N RALEIGH Street, MARTINSBURG, WV 25401
      View Details
    • $899,900
      10,300 SF

      Versatile Commercial Property on Winchester Ave

      Three buildings on 0.90 acres, high-traffic area, endless possibilities.
      1886 Winchester Ave, Martinsburg, WV 25405
      View Details
    • $899,900
      10,300 SF

      Commercial Property with Three Buildings

      High-traffic commercial property featuring three buildings on 0.90 acres.
      1886 WINCHESTER Ave, Martinsburg, WV 25405
      View Details
    • $700,000

      Versatile Commercial Property in Martinsburg

      Mixed-use property with retail, office, and warehouse space.
      311 CUMBERLAND VALLEY, Martinsburg, WV 25401
      View Details
    • $1,299,000
      12,722 SF

      Versatile Commercial Property on 2.2 Acres

      12,722 sq ft commercial space near I-81.
      61 N EAGLE SCHOOL Rd, Martinsburg, WV 25404
      View Details
    • $274,900
      2,188 SF

      Martinsburg Duplex: Investor Special

      High-yield duplex in Martinsburg with strong rental history and seasoned tenants.
      517- 517 1/2-2 S KENTUCKY Avenue, MARTINSBURG, WV 25401
      View Details
    • $650,000
      6,600 SF

      Martinsburg Commercial Building For Sale

      6,600 sq ft commercial building suitable for retail, office, mixed-use.
      824 N QUEEN St, Martinsburg, WV 25404
      View Details
    • $389,900
      2,009 SF

      Renovated Office Building on Winchester

      Turnkey commercial office building on high-traffic Winchester Avenue.
      1008 Winchester Ave, Martinsburg, WV 25401
      View Details
    • $370,000
      3,504 SF

      Martinsburg Multifamily Investment Opportunity

      Four-unit building in Martinsburg, fully occupied, great investment property.
      535-537 ROUNDHOUSE Way, MARTINSBURG, WV 25404
      View Details
    • $175,000
      1,200 SF

      Functional Office Building For Sale

      Well-maintained office building with functional layout, ready for immediate occupancy.
      630 W RACE St, Martinsburg, WV 25401
      View Details

    FAQs

    What type of property is this?
    Farm - 9.4-acre property with multiple rental streams and versatile use potential.
    Where is this farm located?
    The property is located at 2079 KELLY ISLAND Road Martinsburg, WV.
    What is the asking price?
    The asking price for this property is $439,900.
    What are key features of this property?
    This property features: Substantial Income Potential: Approximately $40,000 annually from multiple rental streams.; Large Acreage: 9.4 acres provides ample space.; Versatile Use: Ideal for investors, contractors, hobby farm enthusiasts, or live/work setups.
    (540) 247-1941
    We can help!
    Listing Contact
    Leah R Clowser
    Leah R Clowser
    Real Estate License ID: WV0025896
    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
    2079 KELLY ISLAND Road, MARTINSBURG, WV 25405
    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!