property-location

5125 NY-374 Merrill, New York

5 bed • 2 bath • 12 guests

Purchase Price

Est. $NaN/mo

$38,088

Annual Revenue

Median of 10 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$304
Occupancy
34%

$5k

$65k

$125k

$185k

Luxe lakeside lodge w/private sauna and hot tub
$185,229
$1,420
34%
610163.53$229❌✅✅Yes / Yes❌⭐️ 5 (85)Profile
J&B Lake House • Peaceful Chateaugay Lake Getaway
$44,766
$404
44%
23611$172❌✅✅Yes / Yes❌⭐️ 4.97 (29)Profile
Lake House in the Adirondack Park-fish, swim, boat
$44,175
$349
30%
46824$172❌❌✅Yes / Yes❌⭐️ 4.86 (37)Profile
The Lake’s True Beach King
$43,067
$287
43%
3-122.52$200❌❌❌Yes / Yes❌⭐️ 4.84 (19)Profile
Paddle, Play, and Explore at Belle Lake House
$40,642
$483
21%
44822$201❌❌✅Yes / Yes❌⭐️ 4.97 (34)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,504/mo

Avg profit / month

$2,660/mo

Best profit month

Jul $8,344

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

42.44%

Cap Rate

17.42%

Profit (Cummulative)

$31,918

$2,937

$12,500

$8,970

$2,579

Total Gain

$46,405

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.