property-location

73 Settlers Hill Rd Brewster, New York

10 bed • 1 bath • 16 guests

Purchase Price

Est. $NaN/mo

$137,883

Annual Revenue

Median of 25 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$848
Occupancy
45%

$25k

$135k

$250k

$375k

Luxury Lakefront Retreat w/ Heated Pool, Hot Tub
$373,316
$1,655
49%
513163.52$226✅✅❌Yes / Yes✅⭐️ 4.96 (156)Profile
Escape to a Celebrity Chef's Waterfront Sanctuary
$262,327
$1,513
39%
551253$709❌✅❌Yes / Yes❌⭐️ 4.96 (49)Profile
8,200 SF Grand Retreat with Pool & Movie Theater
$243,281
$1,359
40%
10111652$519✅❌✅Yes / Yes✅⭐️ 4.67 (75)Profile
Candlewood Lake Retreat with Private Dock
$221,694
$1,208
37%
59153.52$350❌❌✅Yes / Yes❌⭐️ 4.97 (115)Profile
Candlewood lake, Entertainers Dream/Views/Hot Tub
$205,752
$1,871
27%
610123.52$459❌✅✅Yes / Yes❌⭐️ 4.92 (114)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,003/mo

Avg profit / month

$5,124/mo

Best profit month

Jul $13,078

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

57.33%

Cap Rate

22.12%

Profit (Cummulative)

$61,482

$3,929

$22,250

$11,997

$4,005

Total Gain

$81,413

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.