BNBCalc Short Term Rental Investment Analysis 132 Wild Acres Rd, Raymond, ME, 04071

4 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$149,275

Profit (Cash Flow)

$116,189

Cap Rate

Infinity%

Annual Revenue

$149,275

AirDNA projects $444/night at 51% occupancy ($82,705). Airbtics projects $485/night at 56% occupancy ($99,200). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $610 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,858	$84,194	$151,336	$236,884
Occupancy	40%	53%	67%	86%
Nightly Rate	$350	$429	$610	$740

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Edgewater Retreat - Lakefront w/Sauna & EV Charger	$43,063	$173	66%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (70)
Cedar Lane Lodge - Luxury Lake House	$168,517	$1,123	41%	4	3.5	2	$475	❌	❌	❌	Y / Y	⭐️ 5 (37)
Large 4BR Lakefront \| Dock \| Deck \| Firepit	$47,602	$349	35%	4	3	2	$234	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
4 Bedroom Lake House w/ Sandy Beach & Dock	$70,542	$394	48%	4	1	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming 3 BR + Loft & Workspace - Close to Sebago	$49,789	$381	35%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (56)
Maine Vacation Home on the Water	$105,765	$499	57%	4	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful lakefront home on Little Sebago Lake	$85,071	$642	36%	4	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Sebago Great Escape	$276,836	$734	100%	4	3	5	$249	❌	❌	❌	Y / Y	⭐️ 5 (12)
Large lakefront house on gorgeous Little Sebago	$139,167	$608	62%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (38)
Camp Sandbar Limit 12	$86,804	$641	37%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Waterfront Log Cabin, Sebago Lake	$57,799	$329	48%	4	3	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (38)
Idyllic Winter Lakeside Cabin	$75,709	$353	58%	4	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (179)
Stunning 4,900 SF Lake House	$116,388	$795	40%	4	3.5	6	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Babbling Brook Bungalow	$40,406	$230	48%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Sandy Lakefront Home Sebago Lake	$88,443	$895	27%	4	3	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Waterfront Retreat on Jordan Bay - Sebago Lake	$97,919	$637	42%	4	2	7	$275	❌	❌	✅	Y / Y	⭐️ 5 (10)
Happy Nest Cabin on Frye Island	$99,679	$419	65%	4	2	6	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Waterfront Access w Kayaks, Private Deck, Firepit	$113,944	$362	86%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (35)
The Cottage- Hike, Ski, on Snowmobile/ATV RT 89	$73,170	$376	52%	4	2	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (32)
37(A) Shore Rd, Raymond ME	$113,704	$530	58%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (11)
Exceptional Lakefront Home on Sebago, Private Dock	$225,330	$993	62%	4	2.5	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (49)
Maine Stay Lake House-Limit12	$145,952	$514	72%	4	2	1	$440	❌	❌	❌	N / N	⭐️ 0 (2)
Sunny Chalet on Little Sebago with hot tub	$28,622	$230	34%	4	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Prime Sebago Lakefront House	$145,110	$700	55%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (21)
Piper’s Coop - 4 BR Lakes Region House	$102,677	$338	83%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Easy Living on Little Sebago	$108,975	$608	48%	4	2	7	$325	❌	❌	❌	Y / Y	⭐️ 5 (21)
TWO Waterfront Camps on Sebago	$183,366	$501	100%	4	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Panther Pond Pines Lakeside Retreat	$53,843	$313	47%	4	2	7	$180	❌	❌	❌	Y / Y	⭐️ 5 (11)
4BR lakefront house with swim dock and hot tub	$48,059	$485	25%	4	3	2	$305	❌	✅	❌	Y / Y	⭐️ 4.6 (12)
Sebago Lake Vacation Home	$103,687	$280	100%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (29)
Wards Cove Sebago Lake w/private association beach	$136,092	$448	83%	4	2	7	$200	❌	❌	❌	Y / Y	⭐️ 5 (16)
Charming Lakefront Cottage on Sebago Lake	$124,476	$358	95%	4	1.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (21)
Waterfront Chalet on Sebago Lake	$74,690	$314	61%	4	2	2	$260	❌	❌	❌	N / N	⭐️ 5 (3)
Panther Pond Getaway	$125,781	$404	84%	4	1.5	7	$175	❌	❌	❌	Y / Y	⭐️ 5 (3)
Frye Island ME Cottage near beach 5	$60,272	$358	46%	4	1	2	$95	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Shammah house	$35,966	$351	28%	4	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Peninsula Paradise- Limit 12	$79,806	$619	21%	4	2	1	$546	✅	❌	✅	Y / Y	⭐️ 5 (1)
Contemporary lake escape with hot tub, swim dock, firepit, & Ping-Pong	$54,130	$255	58%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (0)
Breezy on Sebago Lake	$118,898	$439	74%	4	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Water's Edge Limit 8	$92,876	$454	49%	4	2	1	$360	❌	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

1,106.56% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$116,189	$232,378	$348,568	$464,757	$580,947	$1,161,894	$3,485,683
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	$116,189	$232,378	$348,568	$464,757	$580,947	$1,161,894	$3,485,683

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,106.56%

Cap Rate

∞%

Return on Investment

1,106.56%

132 Wild Acres Rd Raymond, Maine, 04071

4 bed • 2 bath • 6 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$116,189

Annual Profit

Infinity%

Cap Rate

1106.6%

Cash on Cash

$149,275

Annual Revenue

BNBCalc predicts this property will get $485 per night with 56% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$99,973

Avg annual revenue

56%

Avg occupancy rate

$485

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

$110k

$190k

$280k

$116,189

Profit

Revenue

$149,275

Operating Expenses

$33,086

Operating Income

$116,189

Mortgage & Taxes

Profit (Cash Flow)

$116,189

$10,500

Cash Investment

Down Payment

Renos & Furnishing

$10,500

Closing Costs

Total

$10,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,106.56%

Cap Rate

∞%

Return on Investment

1,106.56%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

Deductible property tax

Your total deduction

-$114,740

Your adjusted annual income

$150,000 - -$114,740 = $264,740

Taxes on $264,740 (30%)

$79,422

Your old tax bill

$45,000

Your new tax bill

$79,422

Estimated tax savings

-$34,422

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com