property-location

2031 NY-12 Greene, New York

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$25,124

Annual Revenue

Median of 10 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$183
Occupancy
38%

$5k

$15k

$30k

$40k

Hickory Hill
$41,006
$274
39%
67812$74❌❌✅Yes / Yes❌⭐️ 5 (11)Profile
⭐Wildflower Country Cottage
$35,481
$135
63%
11211$50❌❌❌Yes / No❌⭐️ 4.96 (399)Profile
"Wilma" - Riverfront Cabin
$30,992
$166
44%
24711$46❌❌✅No / No❌⭐️ 4.93 (166)Profile
The Carriage House of the Silo Retreat
$29,224
$337
21%
34832$51❌❌✅Yes / Yes❌⭐️ 4.71 (14)Profile
New Downtown Greene Apartment *no cleaning fee!*
$25,811
$116
60%
13411$0❌❌❌Yes / Yes❌⭐️ 4.98 (229)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,757/mo

Avg profit / month

$1,158/mo

Best profit month

Jul $4,282

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

22.28%

Cap Rate

12.09%

Profit (Cummulative)

$13,899

$2,554

$10,500

$7,800

$1,769

Total Gain

$26,022

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.