property-location

635 Balsam Tyler Rd McDonough, New York

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$29,186

Annual Revenue

Median of 7 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$149
Occupancy
54%

$10k

$20k

$35k

$45k

4 BR Log Cabin on 55 Acres "Highland Moor Retreat"
$45,885
$223
70%
44823$200❌❌✅Yes / Yes❌⭐️ 5 (14)Profile
Secluded cabin on large pond
$33,811
$551
15%
4101222$115❌❌✅Yes / Yes❌⭐️ 4.76 (41)Profile
Breezy Meadow
$30,254
$139
60%
13411$0❌❌✅No / No❌⭐️ 4.97 (663)Profile
Peaceful Horse Farm with Stunning Views
$29,186
$149
51%
12311$0❌❌✅No / No❌⭐️ 4.95 (198)Profile
Escape to Nature: Secluded McDonough Cabin!
$27,759
$116
73%
12512$60❌❌❌No / No❌⭐️ 4.81 (21)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,298/mo

Avg profit / month

$406/mo

Best profit month

Jul $2,567

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.18%

Cap Rate

8.87%

Profit (Cummulative)

$4,870

$2,250

$8,250

$6,870

$1,333

Total Gain

$15,322

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.