property-location

4 Mill St Cohocton, New York

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$42,798

Annual Revenue

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

Avg Daily Rate
$245
Occupancy
48%

$10k

$35k

$60k

$85k

Log Cabin on 8 acres with Private fishing pond + Fire Pit - Sleeps 8
$82,082
$41,149
$282
79.8%
281821$0❌❌✅No / No❌⭐️ 2.45 (12)

—

Finger Lakes Escape: Sauna HotTub Firepit. Near Lakes Wineries.
$72,878
$27,453
$541
36.9%
4123843$0❌❌❌Yes / Yes❌⭐️ 2.25 (9)

—

Will-Liv Cabins
$72,250
$26,919
$376
52.7%
4124392$60❌❌❌No / No❌⭐️ 4.8 (5)Profile
Beautiful new hideaway in Naples
$70,891
$33,963
$306
63.4%
366532$0❌❌✅No / No❌⭐️ 4.92 (24)Profile
Will-Liv Cabin's 2 new cabins for larger family groups
$59,703
$23,207
$316
51.7%
4124252$0❌❌❌No / No❌⭐️ 2.5 (3)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,329/mo

Avg profit / month

$9/mo

Best profit month

Aug $4,135

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

1.98%

Cap Rate

6.78%

Profit (Cummulative)

$108

$2,455

$8,375

$7,497

$1,202

Total Gain

$11,262

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.