property-location

212 Ross Hill Rd Saint Albans, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$38,198

Annual Revenue

Median of 21 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$262
Occupancy
40%

$5k

$25k

$40k

$65k

The Gathering Place
$61,884
$15,028
$206
82.2%
364342$0❌❌❌Yes / Yes❌⭐️ 5 (78)Profile
cozy one bedroom one loft lakefront Cabin
$60,380
$30,130
$258
64.1%
256031$75❌❌❌No / No❌⭐️ 4.89 (18)Profile
Lakeside Camp with an Amazing View
$59,669
$19,229
$331
49.3%
386241$0❌❌✅Yes / Yes❌⭐️ 2.5 (46)

—

Near Snowmobiling: Secluded Harmony Cabin w/ Deck!
$52,193
$32,977
$363
39.4%
386431$0❌❌✅No / No❌⭐️ 1.95 (6)

—

Peaceful Spacious Lodge with Golf & Sunset Views
$49,527
$38,157
$431
31.4%
3105682$60✅❌✅Yes / Yes❌⭐️ 4.97 (38)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,125/mo

Avg profit / month

-$416/mo

Best profit month

Aug $2,438

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.54%

Cap Rate

4.66%

Profit (Cummulative)

-$4,994

$2,357

$6,250

$7,197

$975

Total Gain

$5,535

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.