property-location

3742 Hermitage Rd Warsaw, New York

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$35,375

Annual Revenue

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

Avg Daily Rate
$185
Occupancy
52%

$5k

$40k

$70k

$110k

Silver Lake Oasis: Modern Rustic Lake House
$107,399
$354
63%
34822$287❌❌❌Yes / Yes❌⭐️ 4.99 (154)Profile
The Rohl Ranch
$84,511
$263
80%
24612$69❌✅✅Yes / Yes❌⭐️ 5 (49)Profile
Silver Lake Haus w Dock Near Letchworth-Sleeps 12
$81,418
$703
52%
481223$250✅❌✅No / No❌⭐️ 4.93 (98)Profile
The Silver Lake House
$74,217
$461
34%
48101.53$255❌❌❌Yes / Yes❌⭐️ 4.96 (23)Profile
Liberty House
$60,213
$586
23%
4782.52$224✅❌✅Yes / Yes❌⭐️ 4.94 (54)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,329/mo

Avg profit / month

$746/mo

Best profit month

Jul $2,509

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

17.73%

Cap Rate

10.83%

Profit (Cummulative)

$8,949

$2,151

$8,375

$6,570

$1,467

Total Gain

$19,138

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.