property-location

315 Begley Rd Windham, New York

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$49,164

Annual Revenue

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

Avg Daily Rate
$467
Occupancy
29%

$0k

$35k

$70k

$105k

5 Min to Skiing | Hot Tub | Fire Pit | Pool Table
$104,928
$79,473
$740
38.9%
3102732$0❌✅✅Yes / Yes❌⭐️ 4.98 (197)Profile
Windham MtView House•2 Mins to Main•Ski Windham
$83,174
$40,965
$545
41.8%
382572$200❌❌✅Yes / Yes❌⭐️ 4.95 (42)Profile
Bluebird Cabin: Grand Views Walk to Town Hot Tub
$77,444
$27,769
$527
40.2%
382942$0❌✅✅Yes / Yes❌⭐️ 5 (10)Profile
Charming Home Lg/Mod Kit Hot Tub on Stream FirePit
$73,724
$43,445
$444
45.4%
368142$140❌✅✅Yes / Yes❌⭐️ 4.96 (115)Profile
Windham Townhouse. Base of Mountain
$63,462
$17,956
$540
32.2%
3104163$175✅✅✅Yes / Yes❌⭐️ 4.96 (28)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,870/mo

Avg profit / month

-$28/mo

Best profit month

Aug $2,093

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

1.26%

Cap Rate

6.64%

Profit (Cummulative)

-$331

$3,193

$8,375

$9,750

$1,383

Total Gain

$13,995

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.