property-location

2052 Danna Dr Collins, New York

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$34,903

Annual Revenue

Median of 4 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$279
Occupancy
34%

$10k

$25k

$40k

$55k

Comfortable family friendly home
$54,106
$584
20%
5684.51$250✅❌✅Yes / Yes✅⭐️ 4.89 (38)Profile
Cabin by the Pond
$35,205
$179
45%
23513$178❌❌✅Yes / Yes❌⭐️ 4.89 (45)Profile
Clarksburg Cottage
$34,601
$358
27%
34622$230❌❌❌Yes / Yes❌⭐️ 4.94 (47)Profile
Village Retreat, with four bedrooms and large yard
$26,319
$127
45%
4581.52$103❌❌✅No / No❌⭐️ 4.94 (305)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,037/mo

Avg profit / month

-$523/mo

Best profit month

Jul $1,361

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-5.37%

Cap Rate

5.04%

Profit (Cummulative)

-$6,273

$3,620

$8,500

$11,055

$1,265

Total Gain

$9,667

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.