Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Sawyers Rapids RV Park 24828 State Highway 38 Immeuble | 836 m² | Spécialité | À vendre 1 337 448 € | Taux de capitalisation 7,74 % | Elkton, OR 97436



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Strong in-place cash flow with stabilized upside
- Diverse income streams (RV, cabins, campsites, ancillary)
- Turn-key operations with expansion and optimization potential
- 2026 stabilized pro-forma reflects meaningful NOI growth
- Riverfront setting in a highly desirable recreational destination location
- Fiber-optic internet throughout the property
Résumé analytique
Sawyer Rapids RV Park is a rare riverfront RV and lodging property situated on approximately 8.5 acres along a highly regarded stretch of the Umpqua River in Elkton, Oregon. This reach of the river is widely recognized among anglers for salmon, steelhead, and smallmouth bass fishing and has long functioned as a destination for guests seeking direct river access paired with overnight accommodations. Demand for the property is driven in part by paid fishing access, annual passes, and repeat visitation tied specifically to this location. Sawyer Rapids RV Park offers an irreplaceable combination of river frontage, destination-quality fishing, diversified income streams, park-wide fiber optic infrastructure, and clearly defined operational upside in one of Southern Oregon’s most recreation-driven corridors.
The park features a diversified accommodation mix including 21 RV sites (with premium river-adjacent spaces), park-owned rental units (manufactured homes and a tiny home), four river-oriented Airbnb cabins, and 11 seasonal campsites, including a group site. This flexible configuration supports long-term occupancy, short-term stays, and seasonal recreation, creating multiple complementary revenue streams beyond traditional space rent.
Additional income is generated through fishing access fees and annual passes, laundry facilities, vending and concessions, storage and reserved parking, and electric utility pass-throughs. A key competitive advantage is park-wide fiber optic internet installed in 2024, serving the entire property and appealing to modern travelers, remote workers, and extended-stay guests seeking reliable high-speed connectivity in a riverfront setting.
Property improvements and amenities include direct river access, a public boat ramp, multiple bathhouses (including a newer cabin-serving bathhouse with additional build-out materials included), a recreational lounge and internet café with office space, on-site laundry facilities, an approximately 1,800-square-foot apartment offering future value-add potential, and a shop building supporting park operations.
Revised in-place operations reflect gross operating income of approximately $215,000 and Net Operating Income of approximately $119,900, reflecting corrected expense categorization and representing an implied capitalization rate of approximately 7.7% at the current asking price of $1,550,000. These figures are based on current operations and do not assume expansion, redevelopment, or income optimization beyond existing use.
Under a stabilized operating scenario, the property demonstrates meaningful upside through full utilization of existing accommodations, expanded short-term rental performance, and optimization of ancillary revenue streams. An illustrative stabilized pro-forma reflects NOI of approximately $240,100; all forward-looking projections are illustrative only and not reflective of current operating income. Buyer to verify all assumptions.
Seller financing may be considered for qualified purchasers, providing additional flexibility in structuring an acquisition.
The park features a diversified accommodation mix including 21 RV sites (with premium river-adjacent spaces), park-owned rental units (manufactured homes and a tiny home), four river-oriented Airbnb cabins, and 11 seasonal campsites, including a group site. This flexible configuration supports long-term occupancy, short-term stays, and seasonal recreation, creating multiple complementary revenue streams beyond traditional space rent.
Additional income is generated through fishing access fees and annual passes, laundry facilities, vending and concessions, storage and reserved parking, and electric utility pass-throughs. A key competitive advantage is park-wide fiber optic internet installed in 2024, serving the entire property and appealing to modern travelers, remote workers, and extended-stay guests seeking reliable high-speed connectivity in a riverfront setting.
Property improvements and amenities include direct river access, a public boat ramp, multiple bathhouses (including a newer cabin-serving bathhouse with additional build-out materials included), a recreational lounge and internet café with office space, on-site laundry facilities, an approximately 1,800-square-foot apartment offering future value-add potential, and a shop building supporting park operations.
Revised in-place operations reflect gross operating income of approximately $215,000 and Net Operating Income of approximately $119,900, reflecting corrected expense categorization and representing an implied capitalization rate of approximately 7.7% at the current asking price of $1,550,000. These figures are based on current operations and do not assume expansion, redevelopment, or income optimization beyond existing use.
Under a stabilized operating scenario, the property demonstrates meaningful upside through full utilization of existing accommodations, expanded short-term rental performance, and optimization of ancillary revenue streams. An illustrative stabilized pro-forma reflects NOI of approximately $240,100; all forward-looking projections are illustrative only and not reflective of current operating income. Buyer to verify all assumptions.
Seller financing may be considered for qualified purchasers, providing additional flexibility in structuring an acquisition.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
Caractéristiques
- Property Manager sur place
- Bord de l’eau
- Internet par fibre optique
- Détecteur de fumée
1 1
Exceptionally drivable
100/100
Taxes foncières
| Numéro de parcelle | M84239 | Évaluation totale | 23 174 € |
| Évaluation du terrain | 0 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 23 174 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
M84239
Évaluation du terrain
0 €
Évaluation des aménagements
23 174 €
Évaluation totale
23 174 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 41
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Sawyers Rapids RV Park | 24828 State Highway 38
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
