BNBCalc Short Term Rental Rental Arbitrage Analysis 11244 W Lake Rd, Hammondsport, NY

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$120,151

Profit (Cash Flow)

$44,531

Cash on Cash Return

420.1%

Annual Revenue

$120,151

AirDNA projects $427/night at 40% occupancy ($62,383). Airbtics projects $406/night at 55% occupancy ($81,558). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $514 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$50,793	$76,310	$124,036	$186,174
Occupancy	48%	54%	64%	75%
Nightly Rate	$284	$377	$514	$662

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Keuka View/No Steps to lake*Sleeps 8/ kayaks	$103,425	$398	71%	4	2.5	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (112)
Amazing Sunrise Achilles Heels on protected cove!	$70,869	$286	64%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (13)
Lakeview Crossing Vacation Rental	$101,017	$570	48%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (183)
Overlook & Dock @ Splitrock	$65,145	$349	51%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (122)
Thyme Away!	$37,643	$187	55%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (107)
The Kingfisher: Amazing views & sunsets over Keuka	$62,837	$289	58%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Hyatt Vacation Rental	$64,767	$450	36%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
Charming Lakefront Cottage w/Private Dock+Fire Pit	$64,591	$268	64%	4	2	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (43)
Comfortable vineyard view farmhouse	$35,493	$188	51%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (61)
Pet Friendly~ Tranquil Lakeview Getaway	$24,552	$129	52%	4	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Vineyard View Renovated Home- Close to wineries!	$32,759	$146	52%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (50)
Lake Therapy On Keuka \| Lakefront \| FLX \| Hot Tub	$140,917	$461	83%	4	4	3	$400	❌	✅	❌	Y / Y	⭐️ 5 (54)
Keuka Lake Getaway	$37,919	$179	51%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Ripley’s Roost - a Keuka Lake getaway.	$152,483	$534	75%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (72)
11604 Keuka Lake House	$59,112	$266	58%	4	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (44)
QKA Quarters with perfect Deck	$64,332	$279	63%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (40)
A Mighty Vine View! New Remodel 4BR 3 Full Baths	$60,801	$178	89%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Huge Farmhouse with 8 Acres Private Woods & View	$81,322	$262	82%	4	2.5	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (97)
Keuka cottage at 662 East Lake Rd	$54,277	$314	43%	4	1	2	$150	❌	❌	✅	N / N	⭐️ 5 (33)
Villa Vino - Outstanding 4bd home w/Hot Tub & Pool	$87,910	$369	64%	4	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (107)
Terry Hill Lodges. Views, Water, Wine and Luxury	$55,788	$292	52%	4	2	2	$125	✅	✅	✅	Y / Y	⭐️ 4.5 (250)
Glenn Scott Manor	$127,143	$858	40%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (64)
Waterfront with Fabulous Dock on Keuka	$69,101	$295	64%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Penny Lane:lake home on Keuka Lake, large sun deck	$107,231	$514	57%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Beautiful waterfront home on Keuka Lake	$82,709	$517	40%	4	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (60)
Papa`s Paradise: private lake home with pool table	$113,365	$385	80%	4	3	2	$260	✅	❌	❌	Y / Y	⭐️ 5 (57)
The Barn On Keuka-HotTub-LakeView-WineTrail	$167,065	$681	66%	4	2	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (43)
Lake Daze on Keuka Lake!	$103,577	$473	57%	4	3	2	$425	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Paradise Cove Villa Keuka Lake	$137,520	$662	54%	4	3	2	$495	❌	❌	✅	Y / Y	⭐️ 5 (9)
Finger Lakes Home on Keuka's E. hillside, sleeps 8	$75,715	$351	58%	4	4	3	$200	❌	✅	❌	Y / Y	⭐️ 4.7 (9)
Immaculate and Private "Sweet Spot" on Keuka Lake	$115,308	$434	70%	4	2.5	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (42)
Classic Keuka Lake cottage on the Bluff!	$51,584	$345	40%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Pet-Friendly New York Escape w/ Deck & Lake Views!	$101,382	$540	49%	4	2	7	$310	❌	❌	✅	Y / Y	⭐️ 3 (1)
Crane Cove: Private Lake Home on Keuka Lake	$122,998	$472	70%	4	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Barn at Sable Estate	$77,603	$666	31%	4	2	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (11)
Cozy Cozy Cottage	$153,062	$820	51%	4	3	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (14)
Relaxing Estate15min to KEUKA Lake & many wineries	$128,064	$662	52%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (33)
FLX Vineyard Cottage	$53,934	$307	48%	4	2	2	$0	❌	✅	✅	Y / Y	⭐️ 0 (9)

Return Metrics

420.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$44,531	$89,062	$133,593	$178,124	$222,655	$445,310	$1,335,932
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$44,531	$89,062	$133,593	$178,124	$222,655	$445,310	$1,335,932

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

420.1%

Payback Period Days

Return on Investment

420.1%

11244 W Lake Rd Hammondsport, New York, 14840

4 bed • 2 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$120,151

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $427/night at 40% occupancy.Projected nightly rate is $406/night at 55% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$83,311

Avg annual revenue

55%

Avg occupancy rate

$406

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$70k

$115k

$170k

$44,531

Profit

Revenue

$120,151

Operating Expenses

$27,620

Operating Income

$92,531

Net Effective Rent

$48,000

Profit (Cash Flow)

$44,531

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

420.1%

Payback Period Days