property-location

11 Oak St Oakfield, New York

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$48,862

Annual Revenue

Median of 13 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$231
Occupancy
58%

$5k

$25k

$40k

$60k

Private Modern, 2 Bedroom/2 Bath, Hot Tub w/ yard
$60,180
$245
64%
23622$75❌✅❌Yes / Yes❌⭐️ 4.89 (66)Profile
Solea on the lake Private lakefront retreat
$55,251
$367
56%
4682.54$207❌❌❌Yes / Yes❌⭐️ 4.98 (55)Profile
Batavia's Elite rental with amenities galore!
$54,297
$490
42%
481622$0✅✅❌Yes / Yes❌⭐️ 4.87 (39)Profile
The Getaway - at Horseshoe Lake
$52,614
$265
47%
34813$120❌❌❌Yes / Yes❌⭐️ 5 (59)Profile
Stay in the Heart of Batavia- 4BR Victorian Home
$51,508
$203
85%
4471.53$72❌❌❌Yes / Yes❌⭐️ 4.98 (64)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,781/mo

Avg profit / month

$2,076/mo

Best profit month

Jul $6,107

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

43.4%

Cap Rate

17.81%

Profit (Cummulative)

$24,912

$2,210

$10,500

$6,750

$2,109

Total Gain

$35,981

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.