property-location

19 Adams Ln Arundel, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$69,244

Annual Revenue

Median of 22 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$441
Occupancy
43%

$10k

$40k

$70k

$100k

Easy Access Cottage Pool Clubhouse Gym Trails
$98,664
$49,610
$809
33.4%
258732$0✅❌❌Yes / Yes✅⭐️ 5 (2)Profile
Spectacular 3 Bed Resort Cottage
$83,165
$28,788
$430
53%
356642$185✅❌❌Yes / Yes✅⭐️ 4.93 (14)Profile
Salt Life Cottage loaded w/ Amenities Inc. Pool
$82,151
$43,057
$678
33.2%
3511942$0✅✅❌Yes / Yes✅⭐️ 5 (5)Profile
Spectacular 3 Bdrm Cottage in Private Resort
$79,359
$28,404
$433
50.2%
356432$0✅❌❌Yes / Yes❌⭐️ 2.45 (9)

—

Stylish Arundel Cottage 6 Mi to Dock Square!
$77,247
$29,021
$876
24.2%
255102$0❌❌❌Yes / No❌⭐️ 3 (2)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,474/mo

Avg profit / month

$144/mo

Best profit month

Aug $7,234

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

3.44%

Cap Rate

7.17%

Profit (Cummulative)

$1,727

$3,930

$6,250

$12,000

$1,662

Total Gain

$19,319

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.