property-location

113 Baker Rd Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$29,452

Annual Revenue

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

Avg Daily Rate
$249
Occupancy
32%

$5k

$30k

$50k

$75k

Waterfront 15 minutes to Sunday River Hot Tub
$72,022
$33,816
$500
39.4%
3107062$250❌✅✅Yes / Yes❌⭐️ 4.98 (65)Profile
Modern Rustic Cabin with Hot Tub & Sauna
$69,618
$27,359
$408
46.7%
365142$0❌✅❌Yes / Yes❌⭐️ 5 (15)Profile
Tree House with Hot Tub close to Sunday River
$59,125
$26,659
$535
30.3%
241221$0❌✅❌No / No❌⭐️ 5 (16)Profile
Sportsmans Retreat - Authentic Log Cabin
$42,916
$19,553
$448
26.2%
38982$364❌❌✅Yes / Yes❌⭐️ 4.93 (29)Profile
Modern Retreat | Hike & Explore Sunday River
$42,654
$21,432
$258
45.3%
243531$125❌❌✅Yes / Yes❌⭐️ 4.95 (103)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,090/mo

Avg profit / month

-$654/mo

Best profit month

Aug $1,912

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-11.13%

Cap Rate

3.54%

Profit (Cummulative)

-$7,847

$2,407

$6,250

$7,350

$877

Total Gain

$2,787

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.