property-location

873 NY-392 Cortland, New York

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$39,074

Annual Revenue

Median of 16 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$274
Occupancy
39%

$10k

$35k

$65k

$95k

Peaceful Retreat Ithaca/Finger Lakes region
$93,108
$43,028
$363
70.3%
351131$175❌❌❌No / No❌⭐️ 0 (0)Profile
Cortland Townhome - Walk to Greek Peak Mtn Resort!
$71,239
$32,148
$258
75.8%
383762$104✅❌❌Yes / Yes❌⭐️ 4.45 (29)Profile
Cortland Abode: 1 Mi to Greek Peak Mountain Resort
$60,880
$42,211
$422
39.6%
3106762$294❌❌❌Yes / Yes✅⭐️ 4.9 (50)Profile
Trail View at Greek Peak
$60,458
$33,033
$282
58.8%
372761$100❌❌✅Yes / Yes✅⭐️ 4.67 (64)Profile
Greek Peak Getaway! Family-friendly renovated with mountain slope views!
$54,006
$32,417
$431
34.3%
373332$0❌❌❌Yes / Yes❌⭐️ 2.5 (13)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,236/mo

Avg profit / month

-$295/mo

Best profit month

Aug $3,342

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-3.75%

Cap Rate

5.33%

Profit (Cummulative)

-$3,534

$2,455

$8,375

$7,497

$1,059

Total Gain

$7,477

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.