property-location

669 County Rte 5 Dickinson Center, New York

4 bed • 1.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$22,404

Annual Revenue

Median of 10 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$150
Occupancy
41%

$5k

$20k

$35k

$50k

Camp Kelly
$49,761
$535
29%
4101022$253❌❌✅Yes / Yes❌⭐️ 5 (42)Profile
Spacious Private Quiet. Direct ATV Trail access.
$34,231
$188
46%
36822$57❌❌❌Yes / Yes❌⭐️ 5 (23)Profile
Your Adirondack Home Away From Home!
$32,533
$172
42%
451021$150❌❌❌Yes / Yes❌⭐️ 5 (37)Profile
Adirondack Escape w/ River Access: Fish & Swim
$28,512
$235
28%
35822$214❌❌❌Yes / Yes❌⭐️ 5 (8)Profile
Charming 1887 Victorian Home
$22,917
$209
23%
4492.52$143❌❌✅Yes / Yes❌⭐️ 4.91 (45)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,312/mo

Avg profit / month

$1,647/mo

Best profit month

Jul $4,590

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

41.81%

Cap Rate

17.78%

Profit (Cummulative)

$19,766

$1,759

$10,375

$5,370

$1,785

Total Gain

$28,680

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.