property-location

189 Church St Hancock, New York

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$50,580

Annual Revenue

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

Avg Daily Rate
$376
Occupancy
37%

$5k

$40k

$75k

$115k

W Branch Del Cabin Fully Equipped: Private Island
$116,073
$65,830
$592
53.7%
462852$258❌❌❌Yes / Yes❌⭐️ 5 (28)Profile
Camp Indiana - Lakefront Chalet in Upstate NY.
$102,718
$46,937
$506
55.6%
368262$0❌❌✅Yes / Yes❌⭐️ 4.97 (31)Profile
Riverfront Cabin + EV Charger + Wood-Fired Hot Tub
$88,067
$68,349
$623
38.7%
4105262$0❌✅✅Yes / Yes❌⭐️ 5 (28)Profile
Modern Comforts Classic Cabin: Family/Fish Escape!
$84,128
$45,011
$521
44.2%
362142$0❌❌❌Yes / Yes❌⭐️ 5 (3)Profile
Lake Front Oquaga Lake Catskills Upstate NY 5 Bedroom
$78,234
$27,898
$699
30.7%
5816252$0❌❌❌Yes / Yes❌⭐️ 2.5 (2)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,130/mo

Avg profit / month

$2,623/mo

Best profit month

Jul $8,669

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

49.92%

Cap Rate

19.35%

Profit (Cummulative)

$31,472

$2,452

$10,500

$7,488

$2,431

Total Gain

$43,843

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.