New search
Property profile & analytics
OFF-MARKET
Motels
118 Golden Hl Rd, Cornwallville, NY 12418-1309
Entity Owned
Free & Clear
Property ID
US63-3043699
Property summary
AI-generated overview
This exceptional Greene County resort boasts 20.96 acres of stunning landscapes, including creeks and waterfalls. The property includes a historic inn with 56 units (approx. 61 bedrooms) across 10 buildings, offering a variety of room types including suites, cottages, and family rooms. Amenities include a restaurant with seating for approximately 120, a pub (capacity 120), a commercial kitchen, an outdoor pool, stage, and playground. Additional features are a reception area, retail space, and ample outdoor seating. Eight additional parcels totaling 19.08 acres and two single-family homes (one 5-bedroom, 2.5-bath
Property profile
Verified
Property type
Motels
Use group
MOTEL
Year built
1990
Total area
3,528 SF
Lot
11.12 ac (484,387 SF)
Zoning code
01 - NOT ZONED
APN
193000 34.00-6-22
UPID
US63-3043699
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Gavin's Irish Country Inn Hotel & Motel Resort
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
by Request
Owner & transaction history
GOLDEN HILL HOUSE INC
GOLDEN HILL HOUSE INC
Zoning & alternative use
01 - NOT ZONED · Cornwallville, NY
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Cornwallville submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Cornwallville submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
CAP Approach
Comparable Approach
Alternative Use
Get a detailed, property-specific estimation — fast and free
Price per SF
Sale + rent benchmarks
Subject property
—
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Property tax & assessments
Assessed value
$681,000
Assessed 2023
Previous assessed
$681,000
+0.0% YoY
Assessed land
$35,600
Assessed improvement
$645,400
Land market value
$82,790
Improvement market value
$1,500,910
Total market value
$1,583,700
Applied tax rate
192,401.0000
Comparables
1 recent transactions · within 1.5 miComparable in this city
1 recent transactions
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Motels
Use group
MOTEL
Status
Off-Market
Year built
1990
Heating
NONE
Buildings
4
Stories
1
Total area
3,528 SF
Lot
11.12 ac (484,387 SF)
Zoning code
01 - NOT ZONED
APN
193000 34.00-6-22
UPID
US63-3043699
Jurisdiction
GREENE
Zoning & alternative use
01 - NOT ZONED · Cornwallville, NY
Zoning 01 - NOT ZONED · permitted uses
01 - NOT ZONED · Cornwallville, NY
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Cornwallville. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1990
Heating
NONE
Stories
1
Buildings
4
Lot
11.12 ac
Current owner
From public records · entity-resolved
GOLDEN HILL HOUSE INC
Entity
Free & Clear · 0 yrs held
Mailing address
118 GOLDEN HL RD, CORNWALLVILLE, NY 12418-1309
Mailing matches property
Yes
Owner-occupied
Yes
Ownership since
—
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
No recorded transactions
No recorded transactions found for this property.
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 118 Golden Hl Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
