property-location

26 Pine St Great Barrington, Massachusetts

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$73,101

Annual Revenue

Median of 17 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$472
Occupancy
42%

$5k

$55k

$100k

$150k

Massachusetts Lake House w/ Dock - Pets Welcome!
$149,664
$71,702
$679
60.4%
485752$186❌❌✅No / No✅⭐️ 4.65 (17)Profile
Cozy Great Barrington Home ~ 1 Mi to Ski Resort!
$107,899
$57,483
$984
30%
499902$0❌❌❌Yes / No❌⭐️ 3 (0)

—

Secluded Forest Sanctuary • Outdoor Living + Views
$107,341
$81,823
$591
49.8%
4123852$0❌❌✅Yes / Yes❌⭐️ 4.62 (58)Profile
Secluded Forest Sanctuary • Outdoor Living Yard Views | Half Moon by AvantStay
$97,165
$71,836
$536
49.6%
4123742$0❌❌✅Yes / Yes❌⭐️ 2.45 (23)

—

Fabulous Log Cabin: the perfect getaway with new pickleball court and pool!
$84,028
$30,843
$901
25.5%
377333$0✅❌❌Yes / Yes❌⭐️ 2.5 (76)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,247/mo

Avg profit / month

$603/mo

Best profit month

Aug $4,557

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.12%

Cap Rate

8.81%

Profit (Cummulative)

$7,238

$3,437

$8,250

$10,497

$1,746

Total Gain

$22,918

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.