Stylish Cabin on 4 Acres with Sleepy Creek Access

$425,000
2
2
1,622
sq. ft.
$262
per sq ft
Heated sq ft: 1,162 sq ft
Avg Nightly Rate: $397
Home Legally Sleeps: 8
Occupancy Rate: 39 weeks
Annual Gross Income : 99641
Annual Net Operating Income : 59711
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: No
For Sale By: Broker
Seller Financing: No
Niche: Business Stay, Couples/Romance, Glamping, Mountain, Nature, Pet Friendly, Ski
New Construction: Yes
Days on Vrolio: 921

Property Description

You won't find another cabin like this! Tucked away into a peaceful wooded landscape, this exquisite turnkey vacation rental is situated on a secluded 4 acre lot with 150’ water frontage on Sleepy Creek. The cabin has been renovated from top to bottom to create a cozy oasis in the middle of nature with outstanding views from every angle. While this home is perked for 2 bedrooms, the loft and garage studio are configured as additional sleeping areas. As you cross the threshold to the main floor, you will find an inviting living room featuring a wood burning stove with direct access to the wrap around deck. Around the corner, the spacious primary bedroom features stunning wood beams and comfortably fits a king size bed. The wood beams continue into the show stopping en suite bathroom which is complete with a double vanity and travertine chevron tile shower outfitted with dual shower heads. From the living room, you take the spiral staircase upstairs to the loft which is open to the living room below. With lots of light, this area can be used for work, sleep or play. Heading back down the spiral staircase through the living room and down to the lower level you will find the kitchen and second bed/bath. The kitchen has been completely renovated including all new stainless steel appliances, quartz countertops and island. The dining room has a wood burning stove so you can entertain next to a toasty fire. Just off the dining room, the lower level bedroom has a newly renovated en suite bathroom with subway tile and a full size washer and dryer. Heading outside, the possibilities are endless for the bonus room over the garage. This tastefully updated room is currently set up as studio living space, but the real beauty is the view from the picture window. The sellers have used this property as a very successful vacation rental. This property averages an annual occupancy rate of 75% and maintains a 4.9 star rating on Airbnb. Majority of furniture is for sale. Please inquire as to what conveys and what is for sale. The cabin is less than 2 hours from both Washington DC and Baltimore. For ski and snowboarding lovers, the cabin is just a 45 minutes drive to White Tail. The cabin is also minutes from the historic town of Bath/Berkeley Springs, where you can partake in its natural mineral baths, local art, antiques and the Berkeley Springs State Park.

Presented by:
Agent:
Morgan Martin Boyer
4 State Real Estate, LLC
Seller Financing
No
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 419
Low: 319
Peak: 0
Special Event: 0
Avarage: 397.00
Furniture Age
Inquire
Est Value of Furnishings
Inquire
Peak & High Seasons
May, June, July, August, September
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Looking to start their next big project.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
99641
Net Operating Income
59711
Stories
3
Additional Indoor Rooms
Detached Garage for No car, Family Room, Home Office/Den, Living Room, Master Suite Down
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Garbage Disposal, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric), Wall Unit A/C, Wood Burning Fireplace
Floor Coverings
Carpet, Laminate Wood, Real Hardwood, Tile
Security
Yes
Security Description
Alarm system, keypad entry and camera facing driveway.
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
1997
Outdoor Features
Deck, Detached Garage, Fire Pit, Porch - Not screened, Porch - Screened, Walking Trail, Walk Out Balcony
View
Mountain, River/Creek, Wooded Area
Backyard Exposure
North
Lot Size
4 acre wooded lot
Community Features
River Access
Tax Amount/Year
$2,696
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
River Access
Mandatory HOA
Inquire
Home Legally Sleeps:
8
Onsite Parking
1 car garage and driveway parking
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Municipality Issuing New Permits
Rental Tax Info
$0.06
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
4 Years
Occupancy Rate
39
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
Managed By
Owner
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
No
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$175.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
$2,400.00
Yard & Pest Control (Annual)
$695.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$1,908.00
Water/Sewer (Annual)
Inquire
Cable/Interbet (Annual)
$4.72
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$2,695.62
Homeowner's Insurance (Annual)
$2,643.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
$110.00
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Listing Source: 4 State Real Estate, LLC, 304-596-3100

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.