property-location

624 Dugway Rd Keeseville, New York

5 bed • 2 bath • 12 guests

Purchase Price

Est. $NaN/mo

$81,024

Annual Revenue

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

Avg Daily Rate
$610
Occupancy
36%

$10k

$100k

$190k

$290k

Lakefront retreat: Sauna Hot tub Fireplace Pool
$286,508
$113,429
$1,377
57%
61515115$0✅✅✅Yes / Yes❌⭐️ 5 (4)Profile
Large ADK Log Cabin | Hot Tub | Near Whiteface
$186,681
$149,255
$1,326
38.6%
41447103$0❌✅❌Yes / Yes❌⭐️ 4.93 (98)Profile
Adirondack Vacation Destination Lodge on Fern Lake
$139,919
$85,367
$1,048
36.6%
61594114$460❌❌✅Yes / Yes❌⭐️ 4.83 (236)Profile
Cozy Lodge with Hottub/Sauna/Games near Whiteface
$133,205
$97,113
$700
52.2%
4107962$225✅✅✅Yes / Yes❌⭐️ 4.88 (181)Profile
Moose Lodge at Trout Pond
$121,575
$92,461
$800
41.6%
51691113$250❌✅✅Yes / Yes❌⭐️ 4.97 (60)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,542/mo

Avg profit / month

$4,338/mo

Best profit month

Jul $13,743

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

56.98%

Cap Rate

20.81%

Profit (Cummulative)

$52,060

$3,635

$12,500

$11,100

$3,557

Total Gain

$70,352

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.