property-location

4639 French Settlement Rd Lorraine, New York

5 bed • 3 bath • 12 guests

Purchase Price

Est. $NaN/mo

$29,936

Annual Revenue

Median of 16 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$189
Occupancy
44%

$5k

$25k

$40k

$60k

Beaver Lake Oasis | Hot Tub | Kayaks | Pets OK!
$60,773
$455
37%
571323$225❌✅✅Yes / Yes❌⭐️ 4.97 (96)Profile
The Bassette House
$50,028
$220
54%
33631$143❌✅❌Yes / Yes❌⭐️ 4.95 (82)Profile
Blueberry Pond Retreat - ATV, Snowmobile, Fish
$49,646
$484
24%
59122.54$339❌❌❌Yes / Yes❌⭐️ 5 (51)Profile
Bear Hill One Room Cabin with Hot Tub
$41,429
$178
62%
11211$0❌✅❌No / No❌⭐️ 4.99 (563)Profile
Lake Effect Lodge | Tug Hill | Hot Tub | Pets OK!
$39,377
$278
39%
35812$150❌✅✅Yes / Yes❌⭐️ 4.96 (135)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,453/mo

Avg profit / month

$1,874/mo

Best profit month

Jul $6,547

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

28.3%

Cap Rate

13.66%

Profit (Cummulative)

$22,485

$3,192

$12,750

$9,747

$2,278

Total Gain

$37,702

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.