www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
33424830
33424832

319 T B Stanley Hwy, Bassett, VA 24055

JS
CA 01507135, ID DB40618 (+8)
JDS Real Estate Services, Inc.
DB
CA 02177812
Commercial Real Estate Investors, Inc.
DP
CA 02071423, CA CA 02071423
Commercial Real Estate Investors, Inc.
PB
CA 02247759
Commercial Real Estate Investors, Inc.
NR
CA 02199918
Commercial Real Estate Investors, Inc.
TB
CA 02206360, AZ SA689485000
Commercial Real Estate Investors, Inc.
Listed by JDS Real Estate Services, Inc., Commercial Real Estate Investors, Inc.
$4,095,000
104 days on market
Updated 6 days ago

Smith River RV Park

Details
Property Type Mobile Home Park, Multifamily
Sub Type RV Park
Units 127
Cap Rate 4.64%
NOI $189,833
Occupancy 80%
Pro-Forma Cap Rate 10.45%
Pro-Forma NOI $428,114
Class C
Year Renovated 2020
Buildings 4
Stories 1
Acreage 74.410
Investment Type Value Add
Occupancy Date 05/28/2026
Ownership Fee Simple

Smith River RV Park | 122 RV Sites | Seller Financing Available

Marketing description

Seller Financing Available at List Price: The seller is offering $3,095,000 in first-position financing at 5.25% fixed interest, structured with 24 months interest-only payments to support the lease-up period, followed by 30-year amortized payments through a 5-year balloon. Buyer equity required at closing is $1,000,000 plus closing costs. This financing structure materially improves day-one cash-on-cash returns and aligns seller and buyer through the stabilization period.

Smith River RV Park is a 122 (RV) + 5 (Tent) site riverfront outdoor hospitality investment offering full-hookup RV sites plus 5 tent sites on ±74.41 acres along the Smith River in Henry County, Virginia - with approximately 3,200 feet of prime river frontage. This is a scarce, irreplaceable natural asset in a high-demand outdoor recreation corridor.

The park is currently 80% occupied, providing a stabilized monthly cash flow base. The path to stabilization is operational: improved transient marketing, rate optimization, and digital booking optimization - with no redevelopment required.

The property includes a 5,000 SF general store, a 1,200 SF updated bathhouse with coin and app-pay laundry, on-site management and maintenance staff, and a CampSpot booking system already in place. Major infrastructure upgrades were completed in 2020, with county water and sewer to all sites and underground electric service throughout.

Adding further upside, the ±74.41-acre parcel includes excess land currently used for warehouse and storage - with potential to add 60+ additional RV sites without acquiring new land or installing new infrastructure. This expansion runway represents a compelling second stage of value creation beyond simple lease-up.

The Smith River is a premier regional recreation draw known for trophy trout fishing, kayaking, and tubing, attracting visitors from Virginia, North Carolina, and beyond. Located just 8 miles from Martinsville on Route 220, with nearby Philpott Lake and Dam anchoring additional outdoor recreation demand year-round.

Investment highlights

  • Attractive Seller Financing at List Price - $3,095,000 first-position seller financing at 5.25% fixed; 24 months interest-only during lease-up, then 30-year amortization; 5-year balloon. Buyer down payment of $1,000,000 + closing costs.
  • 3,200 Feet of Smith River Frontage - Scarce, irreplaceable riverfront asset commanding premium rates
  • 122 Full-Hookup RV Sites + 5 Tent Sites on ±74.41 Fee-Simple Acres
  • Expansion Land Included - Excess acreage with potential for 60+ additional RV sites, no new land acquisition required
  • General Store (5,000 SF) - Rare, revenue-enhancing addition to an RV park
  • Major Infrastructure Upgrades Completed 2020 - County water & sewer to all sites; all underground electric
  • Large Pull-Through Sites (up to 100') - Accommodates Class A rigs and fifth wheels Staffed & Operational Day One - On-site manager, maintenance staff, and CampSpot booking system in place
  • High Season Demand: March - November - Strong regional recreation draw from Smith River corridor and Philpott Lake
  • Online Booking Growth Runway - 65% of reservations via phone/drive-by; significant upside from digital optimization
  • No Redevelopment Required - All upside achievable through operational improvements alone

Listing Contacts

JS
CA 01507135, ID DB40618 (+8)
JDS Real Estate Services, Inc.
DB
CA 02177812
Commercial Real Estate Investors, Inc.
DP
CA 02071423, CA CA 02071423
Commercial Real Estate Investors, Inc.
PB
CA 02247759
Commercial Real Estate Investors, Inc.
NR
CA 02199918
Commercial Real Estate Investors, Inc.
TB
CA 02206360, AZ SA689485000
Commercial Real Estate Investors, Inc.
Listed by JDS Real Estate Services, Inc., Commercial Real Estate Investors, Inc.

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$189,833.00
$15,819.42/mo

Valuation Metrics

0
DSCR
4.64%
Cap Rate
4.64%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591