property-location

165 St Lawrence Ave Waddington, New York

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$28,980

Annual Revenue

Median of 18 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$230
Occupancy
35%

$0k

$30k

$60k

$90k

✨CLUB HOUSE on the PENINSULA✨
$88,244
$867
25%
791632$0❌✅❌Yes / Yes❌⭐️ 4.83 (163)Profile
The Brandie Brooke lodge
$53,055
$317
43%
471022$50❌❌✅Yes / Yes❌⭐️ 4.97 (87)Profile
Escape to Country Comfort
$46,065
$470
24%
4682.51$100❌✅✅Yes / Yes❌⭐️ 4.67 (12)Profile
Lazy River Cottage
$41,402
$237
53%
34622$86❌❌✅Yes / Yes❌⭐️ 4.93 (170)Profile
Waddington Riverfront Vacation House
$40,595
$378
44%
35723$75❌❌❌Yes / Yes❌⭐️ 4.83 (53)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,545/mo

Avg profit / month

$1,596/mo

Best profit month

Jul $6,539

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

23.47%

Cap Rate

12.23%

Profit (Cummulative)

$19,158

$3,429

$10,750

$10,470

$2,211

Total Gain

$35,268

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.