property-location

101 Marston St W Jackman, Maine

4 bed • 2 bath • 10 guests

Purchase Price

Est. $NaN/mo

$38,836

Annual Revenue

Median of 9 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$300
Occupancy
36%

$10k

$40k

$70k

$100k

Lakefront 4BR | Pvt Beach | Firepit | Chef Kitchen
$99,583
$54,626
$628
43.4%
4106262$140❌❌✅Yes / Yes❌⭐️ 5 (50)Profile
Peaceful North Woods Stay | Winter in Jackman
$59,812
$40,628
$334
49.1%
3102242$200❌❌✅Yes / Yes❌⭐️ 4.56 (16)Profile
Welcome to God's country
$59,012
$38,419
$570
28.4%
4106872$0❌❌✅Yes / No❌⭐️ 5 (3)Profile
Snowy Trails & Pine Air | North Woods Cabin
$54,093
$40,071
$324
45.7%
3103042$200❌❌✅Yes / Yes❌⭐️ 4.71 (31)Profile
Jackman Cabin | Snowy Retreat
$38,836
$29,336
$311
34.2%
3101652$200❌❌✅Yes / Yes✅⭐️ 4.31 (16)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,341/mo

Avg profit / month

-$171/mo

Best profit month

Feb $2,775

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.29%

Cap Rate

5.95%

Profit (Cummulative)

-$2,047

$2,544

$10,500

$7,770

$1,141

Total Gain

$9,408

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.