property-location

1773 Hudson Rd Hudson, Maine

1 bed • 2 bath • 4 guests

Purchase Price

Est. $NaN/mo

$36,287

Annual Revenue

Median of 18 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$234
Occupancy
42%

$5k

$45k

$85k

$130k

The Looney Lodge Beautiful Beach on Lake Pushaw
$127,005
$81,690
$1,239
28.1%
211652$200❌✅❌Yes / Yes❌⭐️ 4.45 (29)Profile
Acadia Pines Cabin w/HotTub 10min2Downtown
$68,821
$47,182
$327
57.7%
243022$0❌✅❌Yes / Yes❌⭐️ 4.79 (134)Profile
Luxury Lakeside Lodge w/Hot Tub & Steam Shower
$67,889
$53,755
$571
32.6%
294353$0❌✅✅Yes / Yes❌⭐️ 4.85 (27)Profile
Your own private getaway on Pushaw Lake!
$61,895
$27,907
$221
76.8%
268241$0❌❌❌Yes / Yes❌⭐️ 4.95 (260)Profile
Acadia Pines Retreat HotTub-10 Min Downtown Bangor
$58,896
$38,653
$314
51.4%
242322$0❌✅❌Yes / Yes❌⭐️ 4.77 (144)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,379/mo

Avg profit / month

-$716/mo

Best profit month

Aug $2,913

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-10.82%

Cap Rate

3.75%

Profit (Cummulative)

-$8,594

$2,820

$4,500

$8,610

$959

Total Gain

$3,794

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.