property-location

19 Pine St Dexter, Maine

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$47,808

Annual Revenue

Median of 12 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$399
Occupancy
33%

$5k

$45k

$90k

$135k

Waterfront Retreat at Dragonwood
$135,958
$75,437
$1,013
36.8%
41688185$500❌❌✅Yes / No❌⭐️ 4.92 (25)Profile
Dragonwood Retreat for Family and Friends
$125,072
$75,435
$993
34.5%
4258644$0❌❌✅Yes / No❌⭐️ 2.45 (15)

—

Family Gathering House Spacious Forest Retreat
$62,535
$33,849
$543
31.5%
399253$150❌❌✅Yes / No✅⭐️ 5 (13)Profile
Lakeside Camp with an Amazing View
$59,604
$19,229
$331
49.3%
386241$0❌❌✅Yes / Yes❌⭐️ 2.5 (46)

—

Dragonwood Main House
$59,519
$36,317
$550
29.6%
398932$0❌❌✅Yes / No❌⭐️ 2.5 (5)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,753/mo

Avg profit / month

$213/mo

Best profit month

Feb $3,180

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

5.14%

Cap Rate

7.6%

Profit (Cummulative)

$2,556

$2,937

$8,625

$8,970

$1,428

Total Gain

$15,891

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.