property-location

1063 NY-217 Ghent, New York

4 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$76,790

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$587
Occupancy
36%

$5k

$70k

$140k

$215k

Heated Pool Hot Tub Outdoor Shower near Hudson
$211,844
$137,094
$1,033
56.2%
4103952$300✅✅✅Yes / Yes✅⭐️ 4.99 (81)Profile
The Rye House - Paradise with Pool and Hot Tub
$184,976
$144,967
$1,434
35.3%
484942$0✅✅❌Yes / Yes❌⭐️ 4.94 (18)Profile
Luxury Spa Retreat with Sauna Hot Tub & Swimming Pool in the Heart of Hudson
$147,047
$102,549
$933
43.2%
485042$0✅❌❌Yes / Yes❌⭐️ 2.45 (33)

—

Secluded classic farmhouse near Hudson-pool+hottub
$139,062
$57,700
$801
47.5%
464742$250✅✅✅Yes / Yes❌⭐️ 4.94 (62)Profile
Hudson Field House
$115,198
$51,283
$1,044
30.2%
4812442$0✅✅❌Yes / Yes❌⭐️ 4.98 (45)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,447/mo

Avg profit / month

$1,252/mo

Best profit month

Aug $5,428

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

18.82%

Cap Rate

11.03%

Profit (Cummulative)

$15,028

$3,438

$10,250

$10,500

$2,052

Total Gain

$31,018

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.