property-location

6424 Co Rd 10 Lisbon, New York

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$25,955

Annual Revenue

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

Avg Daily Rate
$170
Occupancy
42%

$5k

$30k

$50k

$80k

Riverlee Waterfront Escape on 2 Manicured Acres!
$77,261
$371
47%
571421$124❌✅✅Yes / Yes❌⭐️ 4.86 (157)Profile
Beautiful Waterfront Home on St. Lawrence River
$59,697
$288
46%
46102.52$146❌❌✅Yes / Yes❌⭐️ 4.91 (67)Profile
A Modern Waterfront Home on SLR With Private Beach
$55,253
$456
29%
57122.52$344❌❌❌Yes / Yes✅⭐️ 4.86 (7)Profile
Escape to Country Comfort
$46,065
$470
24%
4682.51$100❌✅✅Yes / Yes❌⭐️ 4.67 (12)Profile
Waterfront Cottages /Scenic Views
$44,388
$165
72%
22411$0❌❌❌Yes / Yes❌⭐️ 4.96 (114)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,237/mo

Avg profit / month

$594/mo

Best profit month

Jul $3,363

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

9.96%

Cap Rate

8.78%

Profit (Cummulative)

$7,123

$3,429

$8,625

$10,470

$1,739

Total Gain

$22,761

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.