BNBCalc Short Term Rental Rental Arbitrage Analysis 11 Maple Ave, Scarborough, ME, 04074

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$104,226

Profit (Cash Flow)

$38,933

Cash on Cash Return

367.3%

Annual Revenue

$104,226

AirDNA projects $293/night at 47% occupancy ($50,297). Airbtics projects $492/night at 58% occupancy ($104,226). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 58% occupancy rate, $492 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,352	$87,330	$153,999	$285,137
Occupancy	46%	54%	68%	83%
Nightly Rate	$267	$432	$605	$923

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
BigHome10MinsToPortland&Beaches\|2KingBeds\|FirePit	$175,241	$564	83%	4	3	1	$299	❌	❌	❌	Y / Y	⭐️ 5 (32)
Ultra-Spacious 4BR in Portland's West End/Downtown	$54,346	$214	65%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (384)
Squeaky clean, four bedroom in Historic West End.	$71,636	$400	44%	4	1	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (95)
WestEnd Large Penthouse walk to Old Port w/Parking	$136,171	$706	52%	4	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (31)
Sleeps 10! 2nd Flr, 5 Q-Beds, W/D, Parking, USM	$38,748	$212	48%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
2nd FLR, East End, Deck Views of the Bay! Dogs OK!	$35,376	$239	40%	4	1	1	$35	❌	❌	✅	N / Y	⭐️ 4.5 (154)
Lovely 4 Bedroom with free parking	$57,405	$231	66%	4	1.5	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (140)
Gorgeous 4 BR home with HOT TUB	$100,960	$400	68%	4	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (59)
Beautiful remodeled Ferry village home	$60,196	$191	70%	4	1.5	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (13)
Back Cove 1st Floor 4 Bedroom, 1.5 Bath	$139,332	$760	49%	4	1.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (40)
PORTLAND PENINSULA-Spacious Walkable East End Spot	$200,351	$923	58%	4	2	1	$200	❌	❌	✅	N / Y	⭐️ 5 (71)
Two Beautiful Apartments	$239,121	$1,201	54%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
UMaine theme cul-de-sac near beach, mall, highways	$51,939	$302	41%	4	2.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (16)
Captain Vacation House by beach, shopping, pets EV	$61,868	$401	39%	4	2.5	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (18)
Bright and Fresh Back Cove 4 Bedroom. All New!	$118,355	$600	53%	4	1.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (67)
Monument Garden SWEET!	$90,319	$446	55%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (255)
Monument SWEET!	$85,987	$464	50%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (303)
Beautifully Renovated Beach House Near Pine Point	$116,401	$581	53%	4	2	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (28)
Central Spacious 4 Bedroom, 5 Bed, 2 free parking	$92,030	$535	47%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
3 Story Home w/backyard~Walk to Everything	$83,257	$1,034	22%	4	1.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (35)
4br2ba House+parking@PeacefulOasis on Munjoy Hill	$103,471	$299	93%	4	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (220)
Stylish New Apartment Near Willard Beach w/ Yard	$139,637	$447	84%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (35)
The East End	$111,648	$379	80%	4	3	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (130)
House Your Group - 5 Minutes to Everything!	$123,492	$479	69%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (344)
Best 4 guest rooms house in the heart of Portland	$53,672	$270	52%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (199)
Large 4 br 2 ba modern apt w ample parking 6 cars	$47,713	$218	58%	4	2	1	$200	❌	❌	❌	N / Y	⭐️ 4.5 (379)
West End Getaway	$179,556	$621	79%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
3StoryHistoricLandmark\|WestEnd\|EuroVibe\|WalktoAll!	$200,823	$927	58%	4	2	1	$209	❌	❌	✅	Y / Y	⭐️ 5 (30)
Back Cove 2nd Floor 4 Bedroom, 2 Bath	$131,020	$768	45%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (17)
Oceanfront Cottage 1	$41,058	$254	43%	4	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (10)
Large 4BD Apt Sleeps 10 Beach 7 min walk. Pets OK	$34,249	$214	41%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
Spacious 4BR Retreat -Hot Tub and Beachy Backyard!	$49,179	$261	48%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (41)
Breathtaking waterfront home near Pine Point Beach	$73,667	$425	46%	4	2.5	4	$275	❌	❌	✅	Y / Y	⭐️ 5 (33)
Adorable Beach House Across the Street From Beach!	$53,133	$338	41%	4	1.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (222)
Crown Jewel at Pine Point beach	$310,937	$1,166	72%	4	3	5	$250	❌	✅	❌	Y / Y	⭐️ 0 (1)
Pine Point Beach Getaway - Steps From the Beach!	$104,928	$439	64%	4	2.5	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (153)
Walk to downtown ! Free Parking! Private Entrance!	$225,115	$659	93%	4	1	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (174)
Paulee Suite A_Family Friendly By the Beach	$88,242	$332	66%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
4 Bedrooms! 7 Beds! 2 Full Bath. Free parking	$188,943	$559	90%	4	2	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (119)
Large apt walkable and taxi to all attractions	$49,037	$236	55%	4	2	1	$230	❌	❌	❌	N / Y	⭐️ 4.5 (8)

Return Metrics

367.28% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38,932	$77,865	$116,797	$155,730	$194,663	$389,326	$1,167,979
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$38,932	$77,865	$116,797	$155,730	$194,663	$389,326	$1,167,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

367.28%

Payback Period Days

Return on Investment

367.28%

11 Maple Ave Scarborough, Maine, 04074

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$104,226

Annual Revenue

BNBCalc predicts this property will get $492 per night with 58% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$107,963

Avg annual revenue

58%

Avg occupancy rate

$492

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

$35k

$125k

$215k

$310k

$38,933

Profit

Revenue

$104,226

Operating Expenses

$25,549

Operating Income

$78,677

Net Effective Rent

$39,744

Profit (Cash Flow)

$38,933

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

367.28%

Payback Period Days