property-location

823 US-9 Keeseville, New York

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$35,028

Annual Revenue

Median of 19 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$243
Occupancy
39%

$10k

$45k

$85k

$125k

Modern House on Lake Champlain
$123,811
$64,136
$622
54.6%
244432$250❌❌✅Yes / Yes❌⭐️ 5 (63)Profile
Stunning Lakefront Paradise
$57,069
$20,820
$356
43.9%
247422$80❌❌✅Yes / Yes❌⭐️ 5 (54)Profile
Serene Lake Front Cottage
$54,672
$30,261
$299
50%
245351$85❌❌✅No / No❌⭐️ 4.79 (66)Profile
Beach House on Lake Champlain *discount Oct1-Jun1
$48,062
$24,017
$170
77.5%
25941$0❌❌❌Yes / Yes❌⭐️ 5 (2)Profile
Adirondack Retreat - Hot Tub & Lake
$44,246
$32,676
$285
42.5%
255521$0❌❌✅Yes / Yes❌⭐️ 2.5 (48)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,582/mo

Avg profit / month

-$965/mo

Best profit month

Jul $1,621

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-13.12%

Cap Rate

3.18%

Profit (Cummulative)

-$11,575

$3,193

$6,250

$9,750

$942

Total Gain

$2,310

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.