property-location

2415 Chateaugay St Fort Covington, New York

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$34,317

Annual Revenue

Median of 17 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$194
Occupancy
48%

$5k

$25k

$45k

$65k

Waterfront Oasis on St.Lawrence River
$65,943
$375
39%
57142.52$246❌✅✅Yes / Yes❌⭐️ 4.81 (136)Profile
Calm country cabin/spa minutes away from the city
$48,006
$206
63%
23612$1❌✅✅Yes / Yes❌⭐️ 4.94 (364)Profile
St-Anicet, happiness in simplicity
$43,013
$159
56%
3581.52$101✅✅❌Yes / Yes❌⭐️ 4.99 (277)Profile
Chalet Le Port'eau (navigable waterfront)
$42,952
$157
63%
34612$71❌✅✅Yes / Yes❌⭐️ 4.94 (108)Profile
River Retreat
$42,311
$182
55%
22412$63❌✅✅Yes / Yes❌⭐️ 4.96 (365)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,827/mo

Avg profit / month

$683/mo

Best profit month

Jul $3,719

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

13.07%

Cap Rate

9.57%

Profit (Cummulative)

$8,195

$2,844

$8,500

$8,685

$1,624

Total Gain

$21,348

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.