Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Catskills A-Frame with Proven Income Title is generated by Realmo AI

    425 N Lake Road, Tannersville, NY 12485

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Cult-favorite short-term rental with high revenue and devoted fanbase.

    Type:Hospitality, Business for Sale
    Property size:
    1,504 SF
    Price / SF:
    $531/SF
    Added:
    Aug 2, 2025
    Days on Market:
    302
    Last Refresh:
    May 27 at 8:14 am

    Property Features for 425 N Lake Road

    General Information

    Standard status
    Active
    Size
    1,504 SF
    Property subtype
    Hospitality, Business for Sale

    Building Details

    Year Built
    1971

    We can help!

    Listing Contact
    Jason Dugo
    Jason Dugo

    Listing agent Jason Dugo License #NY 10491210578

    Listing office Dugo Realty

    Listing date Aug 2, 2025

    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 Dugo Realty

    HighLights

    • Proven high‑income short‑term rental with a devoted guest base.
    • Iconic, magazine‑worthy A‑frame design with organic‑modern interiors.
    • Turn‑key property offered fully operational.
    • Prime location: 1 mile from Kaaterskill Falls and North/South Lake, close to other attractions.
    • Recently renovated (2016) with top‑tier upgrades (new roof and well in 2024, new water heater 2023, septic 2022).
    • Three bedrooms and two full baths within 1,540 sq ft.

    Overview

    The Greenhouse is a 1,540 sq ft A-frame design sanctuary that has become one of the most sought-after stays in the Catskills. This property has earned a devoted guest base and a consistent track record of high revenue. The property contains three bedrooms and two full baths. The house was renovated in 2016 and has had top-tier upgrades including a new roof and well in 2024, a new water heater in 2023, and septic in 2022. It is located 1 mile from Kaaterskill Falls and North/South Lake, 2.5 miles to Downtown Tannersville, 7 miles to Hunter Mountain, and 15 miles to Windham. This location offers four seasons of appeal. The Greenhouse is ideal for buyers seeking a turn-key short-term rental with proven income, design credibility, and a serious fanbase.
    Location Intelligence

    Current Use by Public Records

    Bed & breakfasts

    Similar Places Nearby

    • The Twilight Lodge — 5085 NY-23A, Haines Falls, NY 12436

    Map

    City
    Tannersville
    County
    Greene
    State
    New York
    Longitude
    -74.1044
    Latitude
    42.2063

    Nearby Similar for Sale

    • $440,000
      2,733 SF

      Tannersville Multifamily Property Near Hunter Mountain

      Catskills escape with income potential near Hunter Mountain.
      40 Van Drive, Tannersville, NY 12485
      View Details
    • $799,000
      2,842 SF

      Tannersville Multi-Unit Investment Opportunity

      Two residences on one property, ideal for rental income.
      98 Spruce St, Tannersville, NY 12485
      View Details
    • $329,900
      1,754 SF

      Two Homes in Tannersville, NY

      Two homes on half acre near Hunter Mountain.
      534-538 Platte Clove Road, Tannersville, NY 12485
      View Details
    • $2,600,000
      8,624 SF

      Tannersville Investment Opportunity Near Hunter

      7,225 SF building in Tannersville, near Hunter Mountain.
      5992 & 6002 Main St, Tannersville, NY 12485
      View Details
    • $885,000
      6,523 SF

      Successful Restaurant with Parking Lot

      Restaurant for sale with parking in Tannersville, New York.
      5819 Main Street, Tannersville, NY 12485
      View Details
    • $255,000
      3,946 SF

      Tannersville Multi-Use Renovation Opportunity

      Multi-use property in Tannersville's heart, ready for renovation.
      5951 Main St Street, Tannersville, NY 12485
      View Details

    FAQs

    What type of property is this?
    Bed & breakfast - Cult-favorite short-term rental with high revenue and devoted fanbase.
    Where is this bed & breakfast located?
    The property is located at 425 N Lake Road Tannersville, NY.
    What is the asking price?
    The asking price for this property is $799,000.
    What are key features of this property?
    This property features: Proven high‑income short‑term rental with a devoted guest base.; **Iconic, magazine‑worthy A‑frame design with organic‑modern interiors.**; Turn‑key property offered fully operational.
    (518) 719-5926 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Jason Dugo
    Jason Dugo
    Real Estate License ID: NY 10491210578
    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
    425 N Lake Road, Tannersville, NY 12485
    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!