property-location

585 Trim Rd Saint Regis Falls, New York

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$33,382

Annual Revenue

Median of 4 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$187
Occupancy
49%

$5k

$20k

$35k

$50k

Camp Kelly
$49,761
$535
29%
4101022$253❌❌✅Yes / Yes❌⭐️ 5 (42)Profile
Spacious Private Quiet. Direct ATV Trail access.
$34,231
$188
46%
36822$57❌❌❌Yes / Yes❌⭐️ 5 (23)Profile
Your Adirondack Home Away From Home!
$32,533
$172
42%
451021$150❌❌❌Yes / Yes❌⭐️ 5 (37)Profile
Grace Clark House
$21,890
$141
79%
2341.52$69❌❌✅Yes / Yes❌⭐️ 4.9 (62)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,591/mo

Avg profit / month

-$792/mo

Best profit month

Aug $407

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-10.66%

Cap Rate

3.76%

Profit (Cummulative)

-$9,498

$3,134

$6,250

$9,570

$1,008

Total Gain

$4,214

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.