Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Motel & Diner Redevelopment Opportunity Title is generated by Realmo AI

    960/968 Parksville Rd, Livingston Manor, NY 12758

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Investment opportunity: motel and diner for rehab or redevelopment.

    Type:Hospitality, Special Purpose
    Property size:
    6,000 SF
    Price / SF:
    $199/SF
    Added:
    Sep 7, 2023
    Days on Market:
    1001
    Last Refresh:
    May 12 at 10:07 pm

    Property Features for 960/968 Parksville Rd

    General Information

    Standard status
    Active
    Size
    6,000 SF
    Property subtype
    Hospitality, Special Purpose

    Building Details

    Year Built
    1990

    We can help!

    Listing Contact
    Greg Tarone

    Listing agent Greg Tarone License #NY 10491212413

    Listing office Gregory Tarone

    Listing date Sep 7, 2023

    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 Gregory Tarone

    HighLights

    • First Purchase Money Mortgage offered by seller: 30% down, 70% balance at 6% interest‑only (monthly) up to 5 years, no fees or prepayment penalty.
    • Incredible investment opportunity for rehab or redevelopment.
    • Potential for RV resort development with amenities.
    • Located on the Little Beaver Kill Stream, a picturesque fly‑fishing destination.
    • Opportunity to transform the property into a thriving truck stop and motel.
    • Located at 960 and 968 Parksville Rd in Parksville, NY 12768.

    Overview

    The Sullivan Motel & Diner, located at 960 and 968 Parksville Rd in Parksville, NY, presents an investment opportunity. The property is suitable for either a rehabilitation project or a redevelopment project. A potential use for the property is an RV resort with amenities. The property could also be transformed into a truck stop, motel, and fly-fishing destination on the Little Beaver Kill Stream. The property size is 6000 square feet.

    Local Financial Insights For Retail

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $108.0k $18.00
    − Vacancy −$4.5k −$0.76
    EGI $103.5k $17.24
    − OpEx −$31.0k −$5.17
    NOI $72.4k $12.07
    6,000 SF · lease $18.00/SF/yr · vacancy 4.20% · expense 30.00%

    Alternative Uses

    Best Use
    Retail
    $1.03M
    $905.3K – $1.21M (±1% cap)
    NOI $72,425 @ 7.0% cap · market cap 6.06%
    Second Best
    Industrial
    $718.0K
    $628.3K – $837.7K (±1% cap)
    NOI $50,261 @ 7.0% cap · market cap 4.21%
    Theoretical Best
    Office A
    $1.65M
    $1.44M – $1.92M (±1% cap)
    NOI $115,200 @ 7.0% cap · market cap 9.64%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Motels

    Map

    City
    Livingston Manor
    County
    Sullivan
    State
    New York
    Longitude
    -74.7692
    Latitude
    41.9041

    Nearby Similar for Sale

    • $465,000

      Renovated Multifamily Property in Catskills

      Turnkey 4-unit property in Livingston Manor, NY. Creek-front.
      120 Main Street, Livingston Manor, NY 12758
      View Details
    • $349,000

      Catskills Land with Sprague Brook

      75+ acres of recreational land bordering Sprague Brook.
      Grooville Road, Livingston Manor, NY 12758
      View Details
    • $160,000

      Land in Livingston Manor, NY

      10+ acres of land in Youngsville/Livingston Manor area.
      Stump Pond Road, Livingston Manor, NY 12758
      View Details
    • $649,900

      Land with Expansive Views

      58.85 acres of land with open fields and lush forest.
      25 Robertson Rd, Livingston Manor, NY 12758
      View Details
    • $4,000,000

      446 Acres in Liberty, NY

      Six lots totaling over 446 acres in Liberty, NY.
      85 Lenape Lake Rd, Livingston Manor, NY 12758
      View Details
    • $499,900

      Expansive Livingston Manor Corner Lot

      Large Catskills parcel with road frontage near Livingston Manor.
      24 Mud Pond Road, Livingston Manor, NY 12758
      View Details
    • $499,900

      Land at Mud Pond Road

      Land available at the corner of Little Ireland Road.
      24 Mud Pond Road, Livingston Manor, NY 12758
      View Details
    • $1,500,000
      6,040 SF

      Iconic Catskills Mixed-Use Building

      Renovated mixed-use building with retail and residential units.
      34 Main Street, Livingston Manor, NY 12758
      View Details
    • $125,000

      10 Acres on Little Beaverkill

      10-acre parcel with river frontage on the Little Beaverkill.
      00 Old Route 17, Livingston Manor, NY 12758
      View Details
    • $645,000

      Livingston Manor Recreational Land

      114-acre property with river frontage and recreational opportunities.
      0 Dubois, Livingston Manor, NY 12758
      View Details
    • $294,500

      Three-Family Residential Income Property

      Well-configured three-unit building with a detached two-car garage and an additional lot offering expansion potential.
      15 Pearl Street, Livingston Manor, NY 12758
      View Details

    FAQs

    What type of property is this?
    Motel - Investment opportunity: motel and diner for rehab or redevelopment.
    Where is this motel located?
    The property is located at 960/968 Parksville Rd Livingston Manor, NY.
    What is the asking price?
    The asking price for this property is $1,195,000.
    What are key features of this property?
    This property features: First Purchase Money Mortgage offered by seller: 30% down, 70% balance at 6% interest‑only (monthly) up to 5 years, no fees or prepayment penalty.; Incredible investment opportunity for rehab or redevelopment.; Potential for RV resort development with amenities.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Greg Tarone
    Real Estate License ID: NY 10491212413
    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
    960/968 Parksville Rd, Livingston Manor, NY 12758
    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!