property-location

208 Shortcut Rd Cochecton, New York

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$72,004

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$398
Occupancy
50%

$5k

$40k

$80k

$120k

Break House - Secluded & Private with Sauna Hot T
$117,680
$58,627
$656
49.1%
361832$0❌✅❌Yes / Yes❌⭐️ 4.75 (4)Profile
Modern Catskills Retreat•10 Acres•Hot Tub•Firepit
$115,891
$88,628
$493
64.4%
364042$0❌✅✅Yes / Yes❌⭐️ 5 (132)Profile
Secluded Modern Cabin in the Woods
$109,790
$49,736
$376
80%
361342$250❌❌❌Yes / Yes❌⭐️ 5 (23)Profile
Vinyl Pines · Architect Cabin Hot Tub + Sauna
$98,821
$81,294
$793
34.1%
3105142$0❌✅✅Yes / Yes❌⭐️ 4.96 (52)Profile
Dog Heaven on 50 Acres with Private River Access
$96,440
$73,455
$506
52.2%
366732$250❌❌✅Yes / Yes❌⭐️ 5 (92)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,865/mo

Avg profit / month

$579/mo

Best profit month

Aug $4,986

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

8.22%

Cap Rate

8.34%

Profit (Cummulative)

$6,947

$4,273

$8,250

$13,050

$1,960

Total Gain

$26,230

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.