property-location

153 Main St South Salem, New York

6 bed • 1 bath • 11 guests

Purchase Price

Est. $NaN/mo

$136,293

Annual Revenue

Median of 23 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$689
Occupancy
54%

$0k

$120k

$240k

$370k

Luxury Estate• 6 bedrooms Pool•Hot Tub•1hr NYC
$370,400
$2,598
36%
612164.53$600✅✅✅Yes / Yes✅⭐️ 5 (23)Profile
Beautiful, comfortable country estate in Bedford
$248,445
$1,745
80%
56852$250❌❌✅Yes / Yes✅⭐️ 4.82 (17)Profile
Bedford Paradise Getaway | Hot Tub | Town Center
$230,426
$1,019
64%
34102.52$218❌✅✅Yes / Yes❌⭐️ 4.91 (121)Profile
The Waterside Home - Pool, Tennis, Sauna & Nature
$222,678
$1,113
48%
33622$201✅❌✅Yes / Yes❌⭐️ 4.98 (62)Profile
Heated Salt Pool Retreat, on 2 Private Acres
$167,190
$607
62%
4582.51$225✅❌✅Yes / Yes❌⭐️ 4.99 (109)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,039/mo

Avg profit / month

$1,988/mo

Best profit month

Jul $5,901

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

24.83%

Cap Rate

12.71%

Profit (Cummulative)

$23,853

$3,929

$14,250

$11,997

$2,530

Total Gain

$42,308

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.