💰 $70K Revenue on This $375K Shenandoah STR
🌲 $375K for a turnkey cabin with ~18.7% gross rental yield, 70%+ occupancy, 5.0 stars + 3 wooded acres.
Alex Veytsman
September 10, 2026
🌲 $70K Revenue on a $375K Shenandoah Valley STR — 5.0 Stars + 3 Acres
💰 New Market, VA • $375K • $70K 2025 Gross Revenue • ~18.7% Gross Rental Yield • 70%+ Occupancy • 5.0 Stars • Hot Tub • 3 Wooded Acres • Fully Turnkey
📩 Interested?
🌲 $70K Revenue on a $375K Cabin
Here's a relatively affordable STR with actual performance, exceptional guest reviews and a turnkey operation already in place.
This 2-bedroom cabin in New Market, Virginia generated $70,000 in gross rental revenue in 2025, with 70%+ occupancy and a perfect 5.0-star rating across booking platforms.
At the $375K asking price, that's approximately a:
18.7% Gross Revenue-to-Price Ratio
Even more impressive, the property has generated $142K+ in gross revenue since launching in July 2024, across 174 guest reviews.
🏡 The Asset
89 Rocky Mountain Ln, New Market, VA 22844
💰 Price: $375,000
💵 2025 Gross Revenue: $70,000
📊 Gross Revenue / Price: ~18.7%
📅 Occupancy: 70%+
⭐ 5.0 Stars Across Booking Platforms
💬 174 Guest Reviews
🛏️ 2 Bedrooms
🚿 1 Bathroom
📐 992 Sq Ft
🌲 3 Wooded Acres
♨️ Hot Tub
🔥 Fire Pit
🛋️ Fully Furnished + Turnkey
🔌 ChargePoint EV Charger
💰 The Investment Case
At $70K of 2025 gross revenue, the $375K asking price is roughly 5.4x annual gross revenue.
That's gross revenue—not cap rate—but this isn't based on a projection. The cabin has already produced $142K+ since July 2024, while maintaining 70%+ occupancy and a 5.0-star rating.
The operation can also transition with the property: it's being sold fully furnished, and the existing cleaner, handyman and landscaper can be made available to the buyer.
♨️ Small Cabin, Strong Guest Experience
The cabin sits on 3 wooded acres and already has the outdoor amenities guests look for in a mountain getaway:
♨️ Hot Tub
🔥 Fire Pit
🌲 Large Fenced Deck + Yard
🏡 Private Wooded Setting
There's also a new 10' x 20' shed with its own electrical panel, creating potential for a future game room, workshop or additional recreational space.
Recent capital improvements include a new 50-year architectural shingle roof installed in August 2026, updated kitchen and bathroom, quartz countertops, stainless appliances, whole-house water filtration and newer exterior paint.
And the location gives guests easy access to Shenandoah National Park, Luray Caverns and the broader Shenandoah Valley, while sitting approximately two hours from Washington, D.C.
📊 The Investment Story
💰 $375K Purchase Price
💵 $70K 2025 Gross Revenue
📊 ~18.7% Gross Revenue / Price
📅 70%+ Occupancy
⭐ 5.0-Star Rating
💬 174 Guest Reviews
🌲 3 Wooded Acres
♨️ Hot Tub + Fire Pit
🛋️ Fully Furnished + Turnkey
The thesis: buy an established Shenandoah Valley STR at roughly 5.4x 2025 gross revenue, with strong occupancy, perfect guest ratings and the operating infrastructure already in place.
💸 Financing
An established STR with documented revenue may be worth evaluating with lenders that understand vacation-rental income.
Depending on the borrower, property and lender requirements, potential structures can include DSCR, conventional investment, portfolio and other STR-focused financing options.
🏡 Want Help Buying the Right STR?
Finding a property is only one part of building a successful short-term rental.
We partner with a team that helps investors with the entire process—from choosing the right market and finding the property to underwriting, design, amenities and operations.
They can help with:
📍 Market Selection — identify markets that fit your budget, goals and investment strategy.
🔎 Property Search — find STR opportunities without spending hours every day combing through listings.
📊 Deal Underwriting — analyze individual properties and realistic revenue potential before you commit.
🎨 Design + Furnishing — create an STR designed to stand out against competing rentals.
🔥 Revenue-Driving Amenities — determine which upgrades could meaningfully improve bookings and nightly rates.
⚙️ Launch + Operations — help put the systems in place to operate and optimize the property after closing.
In order to work with them, they typically require having around $150,000 available for your down payment, furnishing, design, and revenue-driving amenities so you're positioned for success from day one.
To date, they've helped investors acquire 375+ properties, generating $60M+ in rental revenue with $25M+ in estimated tax savings.
Whether you need help figuring out where to buy, which property to choose, what it could generate, or how to design and amenity it to compete at the top of its market, they can help throughout the process.
💰 Thinking About Selling Your STR?
Already own a short-term rental and thinking about selling?
The Offer Sheet can put your property directly in front of an audience of active STR investors who are specifically looking for vacation rentals, including properties with proven revenue histories.
Whether your property is listed publicly or you want to explore an off-market sale, we can help get it in front of potential buyers.
Have a strong-performing Airbnb, unique vacation rental, or turnkey STR you may consider selling? Send it our way.
🎯 Why This One Stands Out
💰 $70K Proven Revenue
That's an ~18.7% gross revenue-to-price ratio at the $375K asking price.
⭐ 5.0 Stars + 174 Reviews
A significant amount of social proof is already attached to the operation.
📅 70%+ Occupancy
The cabin has demonstrated consistent guest demand.
🌲 3 Private Acres
Hot tub, fire pit and a wooded setting create the classic Shenandoah cabin experience.
🔑 Turnkey Operation
Furnishings are included, with the existing cleaner, handyman and landscaper potentially available to continue.
⚡ Bottom Line
$375K. $70K Revenue. 70%+ Occupancy. 5.0 Stars. 3 Acres.
At roughly 5.4x 2025 gross revenue, this is a compelling lower-basis STR with a performance history that already speaks for itself.
For an investor looking for a turnkey cabin with strong occupancy, exceptional reviews, proven revenue and proximity to Shenandoah's major attractions, this one deserves a closer look.
📩 Interested in This Property?
