BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Cohost Analysis 1 Tanglewood Circle, Raymond, ME

3 bed • 1 bath • 6 guests • $924,800

BNB

Calc

Report by:

RJ Schena

Owner at Schena Group Properties

9784788668

rjschena@schenagroup.com

www.schenagroup.com

Owner income

$33,172

Per year

This Airbnb could earn an additional

$1,935

Per month vs a Long-Term Rental

Annual Revenue range

$70,780 - $172,586

Annual Revenue

$44,706

AirDNA projects $246/night at 58% occupancy ($52,113). Airbtics projects $348/night at 60% occupancy ($76,262). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $240 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$40,756$70,780$108,129$172,586
Occupancy48%61%71%79%
Nightly Rate$230$313$410$586

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Lovely Lakefront Cottage - Book Your Fall GetAway!

No image available

$75,792
$295
67%
322$150❌❌❌Y / Y⭐️ 5 (80)
Cozy Lakeside Retreat

No image available

$84,854
$379
58%
322$275❌❌✅Y / Y⭐️ 5 (57)
Sebago Lakehouse: Hot Tub and Private Beach Access

No image available

$92,435
$376
66%
322$200❌✅❌Y / Y⭐️ 5 (60)
Farmhouse Chic in the ❤ of the Sebago Lakes Region

No image available

$51,267
$232
58%
323$125❌❌✅Y / Y⭐️ 4.9 (24)
Private Hilltop Cabin, Lakes and Trails Abound..

No image available

$36,984
$240
39%
323$100❌❌✅Y / Y⭐️ 4.9 (204)
cozy 3 bedroom ranch with deck and screen porch

No image available

$35,013
$201
47%
324$200❌❌❌Y / Y⭐️ 5 (62)
Sebago Lake family friendly escape w dock, dogs ok

No image available

$121,986
$583
57%
321$150❌❌✅Y / Y⭐️ 5 (44)
Charming 3 bedroom cottage on Notched Pond

No image available

$89,648
$331
74%
332$0❌❌❌Y / Y⭐️ 5 (51)
Paradise Point on Panther Pond

No image available

$164,632
$674
66%
321$175❌❌❌Y / Y⭐️ 5 (17)
Quick's Escape Waterfront Home

No image available

$116,221
$349
87%
323$175❌❌✅Y / Y⭐️ 5 (4)
Life is short, Eat The Cookie!

No image available

$44,878
$324
37%
322$150❌❌❌Y / Y⭐️ 5 (24)
Sunset Haven - Little Sebago Lake

No image available

$56,698
$225
67%
322$60❌❌✅Y / Y⭐️ 4.9 (198)
Knotty Pine Cabin in the Pines

No image available

$30,843
$158
51%
322$100❌❌❌Y / Y⭐️ 5 (34)
Casco Cottage

No image available

$39,176
$214
47%
333$175❌❌✅Y / Y⭐️ 4.9 (67)
The Retreat at Crystal Lake Farm

No image available

$39,830
$150
70%
311$100❌❌✅Y / Y⭐️ 4.9 (282)
Lakefront Log Home

No image available

$104,346
$297
94%
323$225❌❌❌Y / Y⭐️ 4.8 (34)
Cheerful 3 Bedroom Home for your Maine Getaway

No image available

$54,352
$198
75%
324$0❌❌✅Y / Y⭐️ 5 (40)
Fully Updated Lake View Home on Thomas Pond

No image available

$79,639
$232
90%
333$160❌❌✅Y / Y⭐️ 4.8 (65)
Luxurious Sebago Lake Cabin

No image available

$87,138
$496
48%
322$0❌✅❌Y / N⭐️ 5 (4)
Quiet & Remote Cottage on Panther Pond!

No image available

$61,390
$203
78%
314$155❌❌❌N / N⭐️ 4.6 (35)
Little Sebago Lake with boat dock

No image available

$52,542
$338
35%
323$350❌❌❌Y / Y⭐️ 0 (6)
Spacious year-round lakefront house

No image available

$78,889
$352
61%
325$150❌❌❌Y / Y⭐️ 5 (30)
The Purple House by Pettingill Pond

No image available

$37,979
$210
48%
313$150❌❌✅Y / Y⭐️ 4.8 (60)
Ultra Private Island Lakeside Cabin

No image available

$43,185
$294
39%
303$100❌❌❌N / N⭐️ 5 (7)
Family Camp at Coffee Pond, private home for 8

No image available

$87,938
$300
79%
323$250❌❌❌Y / Y⭐️ 5 (50)
Sebago Lake Retreat! Sandy beach! Fire pit + Games

No image available

$99,480
$302
90%
321$0❌❌✅Y / Y⭐️ 5 (1)
Water-view | Kayak | Fire-pit | Dog friendly

No image available

$98,788
$339
79%
314$150❌❌✅Y / Y⭐️ 4.8 (9)
The Lake - Turtle Cove

No image available

$56,488
$301
51%
325$50❌❌✅Y / Y⭐️ 4.8 (45)
Waterview Lake House

No image available

$114,657
$498
62%
323$275❌❌❌Y / Y⭐️ 4.9 (13)
The sunrise is waiting for you...

No image available

$127,474
$619
56%
323$200❌❌✅Y / Y⭐️ 5 (21)
Sebago Lake Gem on Private Cove w/ Boat Dock!

No image available

$189,151
$749
69%
335$444❌❌❌Y / Y⭐️ 4.6 (6)
3 Bd, 2.5 BA w/water access sandy beach 7 nt. min

No image available

$103,047
$650
43%
337$250❌❌✅Y / Y⭐️ 5 (8)
Frye Island Family Camp

No image available

$75,286
$374
55%
337$0❌❌❌Y / Y⭐️ 5 (6)
Sebago/Long Lake Waterfront

No image available

$58,985
$237
68%
311$0❌❌❌N / N⭐️ 4.5 (5)
Kasita

No image available

$29,019
$134
58%
313$120❌❌✅Y / Y⭐️ 4.7 (44)
Hawthorne Cottages Outpost

No image available

$160,895
$563
78%
312$70❌❌❌Y / Y⭐️ 5 (19)
Cozy Lakefront Cottage on Little Sebago

No image available

$89,350
$399
61%
315$135❌❌❌Y / Y⭐️ 5 (11)
Adorable Casco, ME cottage with lake view!

No image available

$57,012
$226
63%
314$175❌❌❌N / Y⭐️ 4.8 (21)
Waterfront Raymond Vacation Rental w/ Boat Dock!

No image available

$54,717
$453
33%
323$207❌❌❌Y / Y⭐️ 4.8 (7)

property-location

1 Tanglewood Cir Raymond, Maine, 04071

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact RJ

Owner at Schena Group Properties

$44,706

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $246/night at 58% occupancy ($52,113.01). Airbtics projects $348/night at 60% occupancy ($76,262).

Top 71% of comparables

Top 66% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$78,190

Avg annual revenue

60%

Avg occupancy rate

$348

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$80k

$135k

$190k

Sign up to see the data on 40 all comparables

$44,706

Revenue

Revenue

$44,706

Cleaning

$4,393

Cohost commission

$8,941

Owner payout

$33,172

$10,000

Cash Investment

Renos & Furnishing

$10,000

Total

$10,000

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5.2 sqft

Year built:

2006

Size:

1,260 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 5.2 sqft
  • Building area: 1,260 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: RYMDM010L014
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $596,500
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $924,800


Schools

  • High School: Windham High School with 5/10 star rating