property-location

6541 Elmer Hill Rd Rome, New York

4 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$33,581

Annual Revenue

Median of 20 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$205
Occupancy
45%

$0k

$30k

$60k

$95k

Sleeps 12 • Pond • Firepit • Near Lakes • Pets
$91,501
$498
46%
67123.52$150❌❌✅Yes / Yes❌⭐️ 5 (23)Profile
Farmhouse in Rome
$55,074
$440
28%
56102.52$201❌❌❌Yes / Yes❌⭐️ 4.98 (56)Profile
Modern Ranch
$44,340
$179
63%
22611$75❌❌❌Yes / Yes❌⭐️ 4.98 (120)Profile
Kid-friendly "Pinecone Cottage" near Delta Lake
$42,263
$179
58%
24622$98❌❌❌Yes / Yes❌⭐️ 4.86 (22)Profile
Wild Rose Bungalow: Contemporary Comfort 2BR Home
$41,397
$184
61%
22411$25❌❌❌Yes / Yes❌⭐️ 5 (38)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,843/mo

Avg profit / month

$153/mo

Best profit month

Jul $4,314

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

3.18%

Cap Rate

7.15%

Profit (Cummulative)

$1,839

$4,420

$10,750

$13,497

$1,799

Total Gain

$21,554

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.