Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    The Sullivan Catskills Woodland, NY 12464
    Back to Search
    Property profile & analytics

    The Sullivan Catskills Woodland, NY 12464

    View on Map
    • Specialty properties
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Specialty properties

    Property Details for 0 The Sullivan Catskills

    Property type
    Specialty properties
    Property subtype
    Mixed-use properties

    Description

    This exceptional investment opportunity in the Sullivan Catskills presents a unique blend of hospitality and entertainment businesses. Priced at $1,199,000, the property boasts a 12-unit motel with lake access and deeded rights to the 100-acre Lake Huntington. Eight units are efficiency rooms with kitchenettes and bedrooms, while four are single-room units. The motel enjoys a prime location, fully booked throughout the summer via Airbnb. In addition to the motel, the property includes a pizzeria, restaurant, and bar complete with a dance floor and a fully equipped kitchen. Two multi-family units provide seven additional rental opportunities, further enhancing income potential. A two-bedroom cottage and a 24x24 shed are also included, along with all furniture and kitchen equipment. The property's six buildings offer stunning lake views. Its proximity to Bethel Woods, Narrowsburg, and Callicoon adds to its appeal. This turnkey operation presents a rare chance to acquire multiple established businesses in a desirable location, offering significant income potential and a strong return on investment. The property is located in Woodland, NY, zip code 12464. Further details are available upon request.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Woodland
    County
    State
    New York
    Longitude
    -74.3821
    Latitude
    42.0093

    Comparable in this City

    • Value Estimation by Request
      2.78 Acres

      78-80 Rte 214

      MOTEL • 2.78 Acres
      78-80 Rte 214, Phoenicia, NY 12464
      View Details
    • Value Estimation by Request
      0.19 Acres

      87 Main St

      FUNERAL HOME • 0.19 Acres
      87 Main St, Phoenicia, NY 12464
      View Details
    • Value Estimation by Request
      310.00 Acres

      375 Pantherkill Rd

      CHARITABLE ORGANIZATION • 310.00 Acres
      375 Pantherkill Rd, Phoenicia, NY 12464-5317
      View Details
    • Value Estimation by Request
      1,539 SF

      172 Pantherkill Rd

      PROFESSIONAL CLUBS/ASSOCIATIONS • 1,539 SF
      172 Pantherkill Rd, Phoenicia, NY 12464
      View Details
    • Value Estimation by Request
      0.12 Acres

      46 Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 0.12 Acres
      46 Main St, Phoenicia, NY 12464-5213
      View Details
    • Value Estimation
      $770,000
      0.27 Acres

      49 Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 0.27 Acres
      49 Main St, Phoenicia, NY 12464
      View Details

    Similar Nearby for Sale

    • $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
    • 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
    • Contact for pricing
      3,800 SF

      Catskills Landmark Restaurant with B&B

      Prime restaurant space with B&B potential in Phoenicia, NY.
      76 214, Shandaken, 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.
    The Sullivan Catskills
    Woodland, 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
    The Sullivan Catskills, Woodland, 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!