Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1195 Arrowhead Rd Ellenville, NY 12428-2174

    • Hotels
    • 168,959 SF
    • 177.40 lot acres
    OFF-MARKET
    Last Sale
    May 28, 2024
    $19,500,000
    Value Estimations
    $14,545,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-5412497
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Honor's Haven Retreat & Conference / Hotel & Motel
    • EarthMind Wellness Center / Gym & Fitness Center / Alternative Medicine Practice
    • Catskills Spa & Fitness / Spa & Massage Center
    • LibertyX Bitcoin ATM / Atm

    Property Details for 1195 Arrowhead Rd

    Year built
    1980
    Lot size
    177.40 lot acres
    Property size
    168,959 SF
    Zone code
    VP
    Property type
    Hotels
    APN
    515689 91.1-1-3.120
    APU
    51568991113120

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $15,050,000
      6.5%
      $13,890,000
      7%
      $12,900,000

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $9,095,000
      Current use
      RESTAURANT
      $22,090,000
      Change: +143% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $19,520,000
      Change: +115% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $16,965,000
      Change: +87% Conversion: Difficult
      OFFICE BUILDING
      $16,870,000
      Change: +86% Conversion: Difficult
      WAREHOUSE, STORAGE
      $11,450,000
      Change: +26% Conversion: Difficult
      MEDICAL BUILDING
      $11,270,000
      Change: +24% Conversion: Difficult
      RETAIL STORES
      $10,725,000
      Change: +18% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Ellenville
    County
    Ulster
    State
    New York
    Longitude
    -74.3952
    Latitude
    41.7011
    CBSA code
    28740
    CBSA name
    KINGSTON, NY METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    0
    $0.00
    $383,700
    $8,421,600
    $8,805,300
    -
    $540,423
    $11,861,408
    $12,401,831

    Comparable in this City

    • Value Estimation
      $5,835,000
      82,557 SF

      1100 Arrowhead Rd

      HOTEL • 82,557 SF
      1100 Arrowhead Rd, Ellenville, NY 12428-2172
      View Details
    • Value Estimation by Request
      47.10 Acres

      94 Spook Hole Rd

      CAMPGROUND, RV PARK • 47.10 Acres
      94 Spook Hole Rd, Ellenville, NY 12428-5807
      View Details
    • Value Estimation
      $600,000
      7,268 SF

      175 Main St

      MOTEL • 7,268 SF
      175 Main St, Ellenville, NY 12428
      View Details
    • Value Estimation by Request
      7,378 SF

      66 Main St

      MOTEL • 7,378 SF
      66 Main St, Ellenville, NY 12428-1322
      View Details
    • Value Estimation by Request
      65,000 SF

      8085 Route 209

      Industrial properties • 65,000 SF
      8085 Route 209, Ellenville, NY 12428
      View Details
    • Value Estimation by Request
      0.09 Acres

      Ellenville, NY 12428

      WASTE DISPOSAL, SEWAGE • 0.09 Acres
      Ellenville, NY 12428
      View Details

    Similar Nearby for Sale

    • $799,000
      32.70 Acres

      Catskills Bungalow Colony on 32 Acres

      Charming bungalow colony with year-round homes on 32 acres.
      224 Camp Rd, Ellenville, NY 12428
      View Details
    • $699,999
      1,960 SF

      Unique Bungalow Retreat Opportunity

      33-acre property with 8 bungalows, main house, and event space.
      66-84 Katzman Rd, Ellenville, NY 12428
      View Details
    • $695,000
      30.94 Acres

      Ellenville Land: Tourism & Recreation

      30+ acres near booming tourism, recreation, and Minnewaska State Park.
      Berme Rd, Ellenville, NY 12428
      View Details
    • $775,000
      Pending

      Mixed-Use Building in Ellenville, NY

      Mixed-use commercial building with retail space and residential apartments.
      143 Canal St, Ellenville, NY 12428
      View Details
    • $350,000
      0.22 Acres

      Ellenville Duplex: Investment Opportunity

      Duplex with strong rental income, near amenities, ideal for investors.
      244 Canal St, Ellenville, NY 12428
      View Details
    • $2,700,000
      65,000 SF

      Ellenville Industrial Warehouse Investment

      High-Income Generating Warehouse, 65,000 SF
      8085 Route 209, Ellenville, NY 12428
      View Details

    Similar Nearby for Lease

    • $480 /Mo
      2,200 SF

      Renovated Office Building on Route 209

      Renovated professional building with high visibility and easy access.
      22 N Main St, Ellenville, NY 12428
      View Details
    • $1,200 /Mo
      2,178 SF

      Renovated Commercial Space in Ellenville

      Newly renovated commercial space in the heart of Ellenville, NY.
      78 Center St, Ellenville, NY 12428
      View Details
    • $17 SF/Yr
      11,326 SF

      Prime Corner Commercial Space Available

      Landmark commercial building in Ellenville's thriving downtown corridor.
      83 Canal St, Ellenville, NY 12428
      View Details
    • $1,700 /Mo
      4,792 SF

      Renovated Restaurant Space with Bar

      Turnkey restaurant space in vibrant downtown Ellenville, NY.
      72 Center St, Ellenville, NY 12428
      View Details
    • $480 /Mo
      12,632 SF

      Renovated Office Space on Route

      Renovated office space suitable for quiet professional businesses.
      22 N Main St, Ellenville, NY 12428
      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.
    1195 Arrowhead Rd
    Ellenville, NY 12428-2174
    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

    Google sign-in failed. Please try again or use another login method.