property-location

650 Dippikill Rd Warrensburg, New York

5 bed • 2 bath • 12 guests

Purchase Price

Est. $NaN/mo

$56,413

Annual Revenue

Median of 24 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$558
Occupancy
28%

$10k

$55k

$100k

$150k

Fire Pit+ Games+ Gore Ski+ Lake George ADK Cabin
$150,440
$112,321
$639
64.5%
5123882$200❌❌✅Yes / Yes❌⭐️ 4.98 (163)Profile
Rustic log cabin sleeps 20 hot tub pool table
$150,325
$122,861
$1,616
25.5%
516104164$0❌✅❌Yes / Yes❌⭐️ 4.91 (35)Profile
Ultimate Adirondack Getaway
$127,860
$45,283
$1,070
32.8%
51680113$0✅✅✅Yes / Yes❌⭐️ 4.96 (24)Profile
Fall Gore Views | Luxury Lodge for 12 | Pets
$122,403
$103,719
$863
38.9%
5123992$350❌❌✅Yes / Yes❌⭐️ 4.88 (221)Profile
Escape to The Adirondack Retreat ~ Gore Skiing & Lake George!
$118,980
$87,407
$507
64.3%
5123952$0❌❌❌Yes / Yes❌⭐️ 2.5 (43)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,616/mo

Avg profit / month

-$587/mo

Best profit month

Jul $3,247

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-4.82%

Cap Rate

5.17%

Profit (Cummulative)

-$7,048

$4,420

$12,500

$13,499

$1,450

Total Gain

$12,321

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.