property-location

255 Fletcher Ln Brewster, Massachusetts

2 bed • 2 bath • 6 guests

Purchase Price

Est. $NaN/mo

$66,858

Annual Revenue

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

Avg Daily Rate
$463
Occupancy
40%

$5k

$35k

$60k

$90k

Ocean Edge 2 Bed 2 Bath Golf & Free Resort Access
$90,548
$60,516
$677
36.6%
285652$100✅✅❌Yes / Yes✅⭐️ 4.96 (99)Profile
Ocean Edge Cape Cod 2 Bed 2 Bath Golf & Free Resort Access - Brewster MA
$88,007
$58,001
$625
38.6%
285832$0✅❌❌Yes / Yes❌⭐️ 2.5 (51)

—

The Quintessential Cape Cottage
$86,811
$56,510
$724
32.9%
249301$0❌❌❌No / No❌⭐️ 4 (0)

—

Amazing Sunsets
$86,469
$52,273
$685
34.6%
247131$200❌❌✅No / No❌⭐️ 4.96 (23)Profile
Ocean Edge Resort-Pool Access-Golf View-2 bdr/2bth
$84,593
$47,677
$536
43.3%
265052$175✅✅❌Yes / Yes✅⭐️ 5 (101)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,506/mo

Avg profit / month

$728/mo

Best profit month

Jul $10,420

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

11.31%

Cap Rate

9.04%

Profit (Cummulative)

$8,742

$3,732

$6,500

$11,397

$1,884

Total Gain

$25,755

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.