property-location

15 Chipaway Rd Freetown, Massachusetts

3 bed • 1.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$57,252

Annual Revenue

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

Avg Daily Rate
$338
Occupancy
46%

$5k

$50k

$95k

$145k

Lakefront Retreat -Private Dock+Kayaks on the Lake
$143,977
$67,378
$494
79.8%
3124762$150❌❌✅Yes / Yes❌⭐️ 4.85 (79)Profile
Lakefront Retreat w/ Beach Bikes Kayaks & Dock!
$105,732
$54,437
$858
33.8%
3124462$0❌✅✅Yes / Yes❌⭐️ 5 (6)Profile
Central Charming & Modern Home
$87,440
$41,618
$299
80%
365132$0❌❌✅Yes / Yes❌⭐️ 2.3 (22)

—

Land + Sea - a country coastal retreat
$71,039
$33,815
$260
74.9%
372641$85❌❌❌Yes / Yes❌⭐️ 4.94 (121)Profile
Central Charming & Modern Home
$68,074
$38,489
$255
73.2%
365342$300❌❌✅Yes / Yes❌⭐️ 4.65 (55)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,874/mo

Avg profit / month

-$587/mo

Best profit month

Jul $5,021

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-4.58%

Cap Rate

5.29%

Profit (Cummulative)

-$7,038

$4,765

$8,375

$14,550

$1,543

Total Gain

$13,820

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.