Sign Up Successful!
You now have access to more from Realmo!
    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

    172 Airport Rd Yulan, NY 12792

    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Lakefront Hotel, 38 Rooms, 10 Buildings

    Property Features for 172 Airport Rd

    General Information

    Property type
    Hotels
    Lot Size
    377,230 SF

    Building Details

    Buildings
    10

    We can help!

    Listing Contact
    David B. Sargoy
    David B. Sargoy

    Listing Agency: Brown Harris Stevens Commercial Real Estate, LLC Listing Agent: David B. Sargoy

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

    Learn more

    Overview

    This exceptional hospitality property, located at 172 Airport Road in Yulan, New York, presents a unique investment opportunity. The 8.66-acre site features a main house and nine additional buildings, totaling ten structures, and offering 38 rooms. Currently configured as a former hotel, this property is ideally suited for a variety of uses, including a hotel, inn, boarding home, tourist home, or even fraternity/sorority housing. The property's lakefront location provides significant appeal and potential for increased revenue. The existing infrastructure offers a solid foundation for redevelopment or continued operation as lodging. The property's zoning allows for a range of uses, providing flexibility for future development plans. Annual real estate taxes are $28,382.75, comprising $14,721.88 in school taxes and $13,660.87 in town taxes. This property offers significant potential for a savvy investor seeking a profitable venture in Sullivan County, New York. The property's size and existing buildings provide ample space for expansion or renovation, catering to a variety of hospitality needs. The location in Yulan, NY, 12792, offers access to local amenities and attractions, further enhancing its appeal to potential guests or residents.
    Property Profile Location Intelligence

    Current Use by Public Records

    Kastoria Realty Real Estate Agency

    Suggested Use

    Real Estate Agency Restaurant Auto Repair Shop Hotel & Motel Food Market Coworking & Hybrid Office Catering Service

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

    Location Insight

    • Map
    • Local Demand
    City
    Yulan
    County
    Sullivan
    State
    New York
    Longitude
    -74.9354909
    Latitude
    41.5178244

    Nearby Similar for Sale

    • Contact for pricing

      Two Cabins on Private Lake

      Two-cabin property on a private lake, near NYC.
      40 Beaver Brook Rd, Yulan, NY 12792
      View Details

    FAQs

    What type of property is this?
    Hotel - Lakefront Hotel, 38 Rooms, 10 Buildings
    Where is this hotel located?
    The property is located at 172 Airport Rd Yulan, NY.
    What is the asking price?
    The asking price for this property is $1,399,000.
    What are key features of this property?
    This property features: Lakefront former hotel with redevelopment potential.; Ten buildings totaling 38 rooms on an 8.66-acre site in Yulan, NY.; Suitable for lodging, boarding house, or other hospitality uses.
    (516) 203-8134 Call to check price and availability
    Request Owner's contact information
    172 Airport Rd Yulan, NY 12792
    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.
    172 Airport Rd
    Yulan, NY 12792
    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
    172 Airport Rd Yulan, NY 12792
    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!
    Contact for Pricing
    Please call us for current price
    and status of this listing David B. Sargoy
    David B. Sargoy
    (516) 203-8134 (917) 805-6441 (516) 203-8100
    Learn more
    Google sign-in failed. Please try again or use another login method.