Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    20 Mccarthy Rd Brushton, NY 12916
    Back to Search
    Property profile & analytics

    20 Mccarthy Rd Brushton, NY 12916

    View on Map
    • Commercial real estate
    • 533 SF
    • 5.20 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 20 Mccarthy Rd

    Year built
    2022
    Lot size
    5.20 lot acres
    Property size
    533 SF
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents a thriving tiny home community nestled on a tranquil 5.2-acre lot in Brushton, NY. Established in 2022, the community comprises six fully furnished, 533-square-foot homes, each designed for optimal comfort and efficiency. The homes feature an inviting open-concept layout, a full bathroom, and monitor propane heating systems. Currently generating a lucrative income stream through short-term rentals, this turnkey property is poised for continued success. The infrastructure is robust, featuring three septic systems and two wells, providing ample capacity for the existing six units and offering significant potential for expansion. All furniture is included, minimizing upfront investment and maximizing immediate return. The property's serene setting and the high demand for short-term rentals create a compelling investment proposition for those seeking a proven, profitable venture with significant upside potential. This is a rare opportunity to acquire a well-established, income-producing property with room for growth in a desirable location. The turnkey nature of the operation allows for immediate revenue generation, minimizing the time and effort required to establish a successful business. The existing infrastructure ensures the property is well-equipped to handle current operations and future expansion, making it an attractive investment for both seasoned investors and those new to the real estate market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brushton
    County
    Franklin
    State
    New York
    Longitude
    -74.4992
    Latitude
    44.8141

    Comparable in this City

    • Value Estimation by Request
      58.90 Acres

      580 Woods Rd

      COMMERCIAL (GENERAL) • 58.90 Acres
      580 Woods Rd, Brushton, NY 12916-4012
      View Details
    • Value Estimation by Request
      560 SF

      175 County Rte 7th 7

      COMMERCIAL (GENERAL) • 560 SF
      175 County Rte 7th 7, Brushton, NY 12916
      View Details
    • Value Estimation by Request
      0.50 Acres

      1290 Washington St

      VACANT COMMERCIAL LAND • 0.50 Acres
      1290 Washington St, Brushton, NY 12916-4107
      View Details
    • Value Estimation by Request

      1359 Washington St

      REFINERY, PETROLEUM PRODUCTS
      1359 Washington St, Brushton, NY 12916
      View Details
    • Value Estimation by Request
      3,840 SF

      96 County Rte 8th 8

      WAREHOUSE, STORAGE • 3,840 SF
      96 County Rte 8th 8, Brushton, NY 12916-4101
      View Details
    • Value Estimation by Request
      3,724 SF

      1049 State Rte 11

      RESTAURANT • 3,724 SF
      1049 State Rte 11, Brushton, NY 12916-4310
      View Details

    Similar Nearby for Sale

    • $130,000
      2,016 SF

      Turnkey Duplex in Brushton, NY

      Renovated duplex with income potential in Brushton, NY.
      15 Grove St, Brushton, NY 12916
      View Details
    • $515,000
      533 SF

      Turnkey Tiny Home Community

      Profitable tiny home community on 5.2 acres, fully furnished.
      20 Mccarthy Rd, Brushton, NY 12916
      View Details
    • $515,000
      533 SF

      Turnkey Tiny Home Community

      Thriving short-term rental community on 5.2 acres in Brushton, NY.
      20 Mccarthy Rd, Brushton, NY 12916
      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.
    20 Mccarthy Rd
    Brushton, NY 12916
    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
    20 Mccarthy Rd, Brushton, NY, 12916
    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!