Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Property profile & analytics
    View on Map
    • Investment properties
    • 5,036 SF
    • 0.21 lot acres
    For Sale
    $750,000
    View Listing →
    Tusten Cup For Sale
    $750,000
    1,700 SF

    Tusten Cup

    Profitable Riverfront Cafe w. Full Liquor + Cannabinoid Licenses. Turnkey, High Cash Flow

    8 Unit 1 UNIT 1, Unit 1, Narrowsburg, NY 12764
    View Listing
    Property ID
    US63-3323345
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • The Tusten Cup / Cafe & Coffee Shop
    • River Gallery-The Art of Living / Art Gallery

    Property Details

    Year built
    1930
    Lot size
    0.21 lot acres
    Property size
    5,036 SF
    Zone code
    06 - INDUSTRIAL
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    484800 9.-10-17
    APU
    48480091017

    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
    Narrowsburg
    County
    Sullivan
    State
    New York
    Longitude
    -75.0615
    Latitude
    41.6089

    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
    2021
    $0.00
    $11,200
    $125,600
    $136,800
    -
    $28,777
    $322,713
    $351,490

    Comparable in this City

    • Value Estimation by Request
      2,800 SF

      89 Jaina Ln

      OFFICE/RESIDENTIAL (MIXED USE) • 2,800 SF
      89 Jaina Ln, Narrowsburg, NY 12764-5601
      View Details
    • Value Estimation by Request
      3,828 SF

      57-61 Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,828 SF
      57-61 Main St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      4,218 SF

      44 Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 4,218 SF
      44 Main St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      4,808 SF

      225 Brg St

      OFFICE/RESIDENTIAL (MIXED USE) • 4,808 SF
      225 Brg St, Narrowsburg, NY 12764-6408
      View Details
    • Value Estimation by Request
      2,816 SF

      Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,816 SF
      Main St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      2,184 SF

      101 Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,184 SF
      101 Main St, Narrowsburg, NY 12764
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1,700 SF

      Tusten Cup

      Profitable Riverfront Cafe w. Full Liquor + Cannabinoid Licenses. Turnkey, High Cash Flow
      8 Unit 1 UNIT 1, Narrowsburg, NY 12764
      View Details
    • $1,220,000
      122.00 Acres

      Large Land Parcel in Narrowsburg

      122-acre wooded lot near Narrowsburg's Main Street.
      50 Deep Holw Hl Rd, Narrowsburg, NY 12764
      View Details
    • $550,000

      Land with Existing Infrastructure

      47+ acre parcel with pool, barn, and utilities.
      259 Lackawaxen Rd, Narrowsburg, NY 12764
      View Details
    • $79,999
      5.01 Acres

      5+ Acre Wooded Lot

      Wooded 5+/- acre lot with clearing and driveway in place.
      16 Narrowsburg, Ny, NY 12764
      View Details
    • Contact for pricing

      Residential Income Property For Sale

      32-unit residential income property with tenant-owned and park-owned homes.
      7945 Ny-52, Narrowsburg, NY 12764
      View Details
    • $790,000
      79.00 Acres

      79 Acres Vacant Land, Narrowsburg

      79 acres of vacant land perfect for recreation and hunting.
      81 Eckes Rd, Narrowsburg, NY 12764
      View Details
    View Listing
    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.
    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
    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!