property-location

365 Cleveland Rd Saint Agatha, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$15,933

Annual Revenue

Median of 12 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$200
Occupancy
22%

$0k

$15k

$30k

$45k

All-Season Long Lake Base Camp! Family Cabin
$43,787
$21,255
$335
35.8%
269611$0❌❌❌Yes / Yes❌⭐️ 0 (0)

—

Dog-friendly cabin with amazing lakefront views fireplace BBQ & W/D
$29,486
$16,502
$366
22%
227722$0❌❌❌Yes / Yes❌⭐️ 2.5 (4)

—

Cozy Maine Lakefront Cabin Rental
$22,202
$17,244
$205
29.6%
263831$145❌❌✅Yes / Yes❌⭐️ 4.46 (13)Profile
Cross Lake Maine Retreat
$16,582
$9,728
$209
21.7%
263741$0❌❌✅No / No❌⭐️ 4.94 (16)Profile
NEW Long Lake Aroostook County: Charming & convenient 2-BR cottage!
$16,494
$9,988
$192
23.5%
261931$0❌❌✅Yes / Yes❌⭐️ 2.4 (7)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$2,836/mo

Avg profit / month

-$1,597/mo

Best profit month

Jul -$548

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-29.37%

Cap Rate

-0.92%

Profit (Cummulative)

-$19,164

$2,455

$6,250

$7,497

$446

Total Gain

-$8,766

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.