property-location

190 Main St Catskill, New York

3 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$67,965

Annual Revenue

Median of 24 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$454
Occupancy
41%

$10k

$75k

$145k

$220k

WILDINGS on Hudson - River Estate w amazing views
$219,292
$123,455
$1,203
49.9%
4811063$180✅❌✅Yes / Yes✅⭐️ 4.98 (90)Profile
Hudson Ridge | Hot Tub Fire Pit & Fireplace
$215,368
$170,771
$1,429
41.3%
243122$0✅✅✅Yes / Yes✅⭐️ 4.81 (43)Profile
House Beautiful mag Hudson River Estate -Enjoy best of Catskills & Hudson Valley
$186,968
$114,527
$1,078
47.5%
4813543$0✅❌✅Yes / Yes❌⭐️ 2.5 (70)

—

Collector’s Cottage
$134,565
$66,219
$533
69.1%
361632$275❌❌❌No / No❌⭐️ 4.95 (40)Profile
Hudson Ridge / Hot Tub Fire Pit & Fireplace
$116,230
$84,194
$766
41.6%
244322$0✅❌✅Yes / Yes❌⭐️ 2 (3)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,180/mo

Avg profit / month

$384/mo

Best profit month

Jul $3,677

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

7.04%

Cap Rate

8.06%

Profit (Cummulative)

$4,613

$3,438

$8,250

$10,500

$1,643

Total Gain

$20,195

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.