property-location

1340 Dalton Rd Lima, New York

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$56,141

Annual Revenue

Median of 12 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$395
Occupancy
39%

$5k

$35k

$70k

$100k

The Cottages @ Conesus Lake
$101,048
$74,962
$596
46.5%
393622$0❌❌✅Yes / Yes❌⭐️ 0 (0)Profile
“Hakuna Matata” Luxury Lake House
$61,972
$31,093
$474
35.8%
3106362$400❌❌❌Yes / Yes❌⭐️ 5 (50)Profile
Beautifully renovated-private residence in Pittsford with 3 acres.
$61,963
$42,217
$438
38.8%
3105872$0❌❌✅Yes / Yes❌⭐️ 4.96 (216)Profile
Relaxing Private Pool& Hot Tub House near RIT Inn
$59,846
$36,537
$301
54.5%
368942$175✅✅❌Yes / Yes❌⭐️ 4.87 (60)Profile
Fireplace theater room & fully equipped kitchen
$59,631
$45,261
$474
34.4%
3105572$100✅❌❌Yes / Yes❌⭐️ 4.96 (211)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,187/mo

Avg profit / month

$192/mo

Best profit month

Aug $5,605

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.26%

Cap Rate

7.38%

Profit (Cummulative)

$2,305

$3,527

$8,500

$10,770

$1,577

Total Gain

$18,178

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.