property-location

302 Eddy Rd Edgecomb, Maine

1 bed • 1 bath • 4 guests

Purchase Price

Est. $NaN/mo

$37,945

Annual Revenue

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

Avg Daily Rate
$218
Occupancy
48%

$5k

$55k

$105k

$155k

Sheepscot Harbour Studio #210
$153,490
$27,502
$873
48.2%
144831$46❌❌❌No / No❌⭐️ 5 (3)Profile
Waterfront studio with kitchen Sheepscot Harbour S
$55,964
$6,355
$356
43%
164931$0❌❌❌No / No❌⭐️ 5 (2)Profile
Waterfront Maquoit Cottage 53.
$54,192
$32,149
$350
42.4%
135521$0❌❌❌Yes / No❌⭐️ 4 (2)Profile
Waterscape Cottage - private waterfront
$53,394
$28,490
$218
67.2%
146031$75❌❌✅No / No❌⭐️ 4.89 (328)Profile
The Allagash Waterfront Cottage 35
$52,779
$29,219
$329
43.9%
148421$0❌❌❌No / No❌⭐️ 4.75 (4)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,983/mo

Avg profit / month

$99/mo

Best profit month

Aug $2,641

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.59%

Cap Rate

7.34%

Profit (Cummulative)

$1,191

$1,955

$4,250

$5,970

$1,110

Total Gain

$10,226

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.