Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    570 Mt Tremper-Phoenicia Rd Phoenicia, NY 12464
    Back to Search
    Property profile & analytics

    570 Mt Tremper-Phoenicia Rd Phoenicia, NY 12464

    View on Map
    • Campgrounds
    • 57.00 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Isalis / (Bike/Boat/Book/etc) Store
    • Party City / Party Supply Store / (Bike/Boat/Book/etc) Store
    • Skunk Funk / Big Box & Wholesale Store
    • Carl's Trading Co / Hat Shop
    • Bushka's Kitchen LLC / (Bike/Boat/Book/etc) Store

    Property Details for 570 Mt Tremper-Phoenicia Rd

    Lot size
    57.00 lot acres
    Property type
    Campgrounds

    Description

    This exceptional 57-acre property in Phoenicia, NY, presents a turnkey glamping development opportunity. Located in the desirable Catskills region, just two hours from New York City, this site boasts a prime location within a 120-mile radius of over 27 million people. The property includes R1.5 and R3 zoning, with campground use permitted under special permit. Approvals and entitlements are already in place for an 80-unit luxury glamping resort featuring safari-style tents with private bathrooms and large balconies. Plans also include a central riverside lobby, event center, restaurant, and bar. This development benefits from a half-mile of riverfront, offering guests a serene and scenic experience. The detailed business plan and secured approvals significantly reduce development risk, providing a clear path to profitability. The property's APN is 515000 25.1-2-25 / 515000 25.1-2-26 / 515000 25.1-2-27. This is a rare opportunity to capitalize on the growing demand for high-end, nature-based experiences in a thriving tourist area. The seller is open to various partnership options.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Phoenicia
    County
    Ulster
    State
    New York
    Longitude
    -74.2978
    Latitude
    42.0592

    Comparable in this City

    • Value Estimation by Request
      18.20 Acres

      5636 State Rte 28

      CAMPGROUND, RV PARK • 18.20 Acres
      5636 State Rte 28, Phoenicia, NY 12464-5012
      View Details
    • Value Estimation by Request
      2,752 SF

      17 Brg St

      CAMPGROUND, RV PARK • 2,752 SF
      17 Brg St, Phoenicia, NY 12464-5200
      View Details
    • Value Estimation by Request
      15.42 Acres

      570 Plank Rd

      CAMPGROUND, RV PARK • 15.42 Acres
      570 Plank Rd, Phoenicia, NY 12464
      View Details
    • Value Estimation by Request
      36.00 Acres

      900 Woodland Vly Rd

      CAMPGROUND, RV PARK • 36.00 Acres
      900 Woodland Vly Rd, Phoenicia, NY 12464-5339
      View Details
    • Value Estimation by Request
      2,451 SF

      5973 State Rte 28

      CAMPGROUND, RV PARK • 2,451 SF
      5973 State Rte 28, Phoenicia, NY 12464-5220
      View Details
    • Value Estimation by Request
      2.44 Acres

      17 Sta Rd

      MOBILE HOME PARK, TRAILER PARK • 2.44 Acres
      17 Sta Rd, Phoenicia, NY 12464
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Catskills Glamping Resort Development Opportunity

      57-acre riverside development opportunity in the Phoenicia/Woodstock region.
      570 Mt Tremper-Phoenicia Rd, Phoenicia, NY 12464
      View Details
    • $945,000
      2,090 SF

      Profitable Tube Rental Business Opportunity

      Turn-key tube rental business with property and equipment included.
      10 Bridge St, Phoenicia, NY 12464
      View Details
    • New
      $2,200,000
      6,000 SF

      Catskills Hospitality Business Opportunity

      Income-generating hospitality property with cabins, residence, and RV pads.
      5973 Ny-28, Phoenicia, NY 12464
      View Details
    • Contact for pricing
      3,800 SF

      Catskills Restaurant with Growth Potential

      Landmark restaurant property in Phoenicia, NY with B&B potential.
      76 Ny-214, Phoenicia, NY 12464
      View Details
    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.
    570 Mt Tremper-Phoenicia Rd
    Phoenicia, NY 12464
    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
    570 Mt Tremper-Phoenicia Rd, Phoenicia, NY, 12464
    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!