property-location

9596 US-9 Chazy, New York

4 bed • 1.5 bath • 10 guests

Purchase Price

Est. $NaN/mo

$56,825

Annual Revenue

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

Avg Daily Rate
$382
Occupancy
41%

$0k

$35k

$75k

$115k

Private Lake Front Sunset Retreat Champlain Shores
$112,633
$54,316
$558
55.3%
38472$250❌❌✅Yes / Yes❌⭐️ 4.71 (14)Profile
Lakefront Comfort
$107,271
$59,025
$448
65.6%
4102573$0❌❌❌Yes / Yes❌⭐️ 5 (12)Profile
Spectacular Lakefront Home With Patio Fire Pit Large Dock and Work Booth.
$105,057
$35,229
$592
48.6%
410861$0❌❌❌Yes / Yes❌⭐️ 2.4 (19)

—

Waters Edge! Right on the Lake.
$84,873
$28,864
$374
62.2%
388161$195❌❌✅Yes / Yes❌⭐️ 4.72 (54)Profile
Eastview on Lake Champlain
$82,299
$22,455
$462
48.8%
489372$195❌❌✅Yes / Yes❌⭐️ 4.94 (18)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,876/mo

Avg profit / month

$637/mo

Best profit month

Feb $3,789

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

11.75%

Cap Rate

9.31%

Profit (Cummulative)

$7,648

$2,928

$10,375

$8,940

$1,625

Total Gain

$21,141

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.