BNBCalc Short Term Rental Cohost Analysis 31 Homewood Boulevard, Old Orchard Beach, ME

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Report by:

Jason Bicknell

Property Manager at Trust Tree Management

+12078089636

jason.bicknell@gmail.com

Www.jointrusttree.com

Owner income

$50,515

Per year

This Airbnb could earn an additional

$4,664

Per month vs a Long-Term Rental

Annual Revenue range

$56,214 - $96,853

Annual Revenue

$72,165

AirDNA projects $172/night at 56% occupancy ($35,180). Airbtics projects $191/night at 79% occupancy ($55,111). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 89% occupancy rate, $222 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$35,611	$56,214	$73,106	$96,853
Occupancy	72%	81%	89%	94%
Nightly Rate	$134	$188	$222	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
#2 Walk to the beach Vintage Cottage.	$36,509	$123	80%	1	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (325)
#1 Cozy cottage minutes from the beach!	$33,796	$123	72%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 5 (288)
#3 Couples Cottage Minutes from the Beach	$44,838	$148	81%	1	1	2	$55	❌	❌	✅	Y / Y	⭐️ 5 (212)
160 East by the sea #4 Steps to the Beach	$39,981	$129	84%	1	1	2	$49	❌	❌	❌	N / Y	⭐️ 5 (80)
Scandi-boho condo - walk to beach & pier	$32,749	$128	67%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (48)
Boho Surf Studio: Steps from the Beach in OOB!	$30,590	$104	75%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
Cozy Beach Escape apartment	$34,259	$149	62%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (35)
160 East by the sea #5 Steps to the beach	$42,576	$131	88%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (86)
Old Orchard Beach Bunker	$54,556	$189	77%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (13)
Across the street from the Beach.	$72,894	$222	88%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (196)
Condo - 2 min walk to beach	$36,897	$136	72%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (55)
Quiet and cozy den in the best part of OOB	$28,003	$96	78%	1	1	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (76)
Walk to beach, NO cleaning fee, Spotless Condo	$63,520	$195	89%	1	1	5	$0	❌	❌	❌	Y / Y	⭐️ 5 (70)
Beach across the street . Pet Friendly. Sleeps 3	$59,161	$253	63%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (167)
Private condo by the ocean	$51,754	$186	75%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Old Orchard Beach downtown, free parking and WiFi	$29,795	$217	36%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (89)
Lovely 1 bedroom condo 65yds from the beach.	$28,991	$89	89%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
40D. Cozy one bedroom unit steps from the beach!	$71,544	$222	87%	1	1	3	$125	❌	❌	✅	N / Y	⭐️ 4.5 (39)
Beachy Retreat! Steps from the beach.	$56,377	$200	77%	1	1	4	$1	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Peaceful Sun and Fun Cabin-B	$47,510	$157	80%	1	1	5	$80	❌	❌	✅	N / Y	⭐️ 5 (14)
Downtown Old Orchard beach 1 bedroom	$44,300	$188	63%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (91)
Little Miss Cottages - One Bedroom Cottage - 2	$142,687	$409	95%	1	1	3	$50	❌	❌	✅	N / Y	⭐️ 4.5 (3)
Perfect Studio Steps from the Sand	$67,770	$184	100%	1	1	3	$89	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern condo steps to the beach	$92,471	$278	90%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
New Beach Cottage Listing	$50,503	$202	67%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
350 yards to the Beach.	$64,935	$223	78%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (149)
Castle Cove! 1 bedroom just steps to the beach	$62,998	$189	89%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (59)
1BR Ocean Landing Condo in OOB	$27,194	$111	63%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Condo in downtown OOB. 4 min walk to Pier & Beach	$82,540	$238	92%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (189)
1 BR Condo, Walk to the Beach	$50,580	$149	90%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (25)
4 min Walk to Pier & Beach. Center of OOB.	$77,037	$235	89%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (172)
Fun and Sun Cozy Cabin-short walk to beach	$40,127	$114	94%	1	1	4	$100	❌	❌	✅	N / Y	⭐️ 4.5 (7)
Spacious & Private 1 BR Home \| 0.8 Miles to Beach	$52,041	$171	82%	1	1	2	$60	❌	❌	❌	N / N	⭐️ 5 (39)
Best Beach House. Family friendly 1 block to beach	$85,776	$279	84%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (87)
Little Miss Cottages - One Bedroom Cottage - 5	$141,315	$406	95%	1	1	3	$50	❌	❌	✅	N / Y	⭐️ 5 (4)
Steps from the sandy beach! "Seashell"	$70,437	$190	100%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Fun condo-steps from the beach!	$51,812	$159	87%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Condo in Old Orchard Beach	$41,669	$196	54%	1	1	3	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
40C. Cozy one bedroom unit steps from the beach!	$59,364	$223	72%	1	1	3	$125	❌	❌	✅	N / Y	⭐️ 4.5 (41)
1 Bedroom steps to the Beach!	$96,476	$304	86%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (35)

31 Homewood Blvd Old Orchard Beach, Maine, 04064

3 bed • 2 bath • 8 guests

Inquire about this property

Contact Jason

Property Manager at Trust Tree Management

$72,165

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 56% occupancy.Projected nightly rate is $191/night at 79% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$57,458

Avg annual revenue

79%

Avg occupancy rate

$191

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$65k

$105k

$145k

$14,433

Profit

Revenue

$72,165

Cleaning

$9,016

Cohost commission

$14,433

Owner payout

$50,515

$0

Cash Investment

Renos & Furnishing

Total