Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3953 KOA CAMPGROUND RD
TOOMSUBA, MS 39364-9773
Asking Price
$2.50M
Asset Type
Hospitality
Class
Class B
What's Special
45-site KOA Campground off I-20 in Mississippi with Revenue Upside <ul><li><span style="color: rgba(53, 62, 89, 1)">Stable cash-flow for owner-operator or hire a manager and create passive income.</span></li></ul><p></p><ul><li><span style="color: rgba(53, 62, 89, 1)">Little to no deferred maintenance.</span></li></ul><p><span style="color: rgba(53, 62, 89, 1)"> </span></p><ul><li><span style="color: rgba(53, 62, 89, 1)">New manufactured home for owner-operator or manager incentive.</span></li></ul><p></p><ul><li><span style="color: rgba(53, 62, 89, 1)">A c
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.20%
DSCR
0.54
Underwater
Cash-on-Cash
-9.12%
Monthly Payment
$12,368.636
Annual Cash Flow
$-68,423.631