property-location

349 Black Point Rd Beaver Cove, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$30,803

Annual Revenue

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

Avg Daily Rate
$264
Occupancy
32%

$5k

$35k

$65k

$100k

Prong Pond Cabin*Water Access*Pet Friendly*Snowmobile Access
$97,425
$62,150
$578
46.2%
3810242$0❌❌✅Yes / Yes❌⭐️ 2.45 (6)

—

Prong Pond Cabin*Water Access*Pet Friendly*
$92,345
$53,932
$557
45.4%
389772$325❌❌✅Yes / Yes✅⭐️ 4.76 (17)Profile
Moosehead Lake Trail Access Hot Tub Beach ACs!
$81,571
$57,939
$561
39.9%
395952$0❌✅✅Yes / Yes❌⭐️ 4.93 (148)Profile
Moose Lane *Waterfront*ATV/Snowmobile Access*
$61,033
$23,693
$450
37.2%
384232$0❌❌✅Yes / Yes❌⭐️ 2.5 (2)

—

Evergreen Point Lodge (Panoramic Views of Moosehead Lake!)
$57,595
$39,825
$891
17.7%
389942$0❌❌✅Yes / Yes❌⭐️ 2.4 (4)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,527/mo

Avg profit / month

-$2,071/mo

Best profit month

Jul -$564

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-19.77%

Cap Rate

1.77%

Profit (Cummulative)

-$24,852

$4,911

$6,250

$14,997

$884

Total Gain

-$4,060

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.