property-location

368 Belgrade Rd Oakland, Maine

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$49,980

Annual Revenue

Median of 18 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$360
Occupancy
38%

$5k

$40k

$70k

$105k

Belgrade lakes waterfront on Messalonskee 4 bedroom cabin
$105,847
$54,768
$678
42.8%
482441$0❌❌❌Yes / Yes❌⭐️ 1.85 (3)

—

Belgrade Lakes Messalonskee 4 bedroom cabin
$99,395
$47,668
$567
48%
482651$200❌❌❌Yes / Yes❌⭐️ 4.79 (24)Profile
Lakefront 3 bedroom pet friendly on Messalonskee. Relax rejuvenate and restore
$86,240
$31,725
$495
47.7%
363331$0❌❌✅No / No❌⭐️ 2.5 (28)

—

Belgrade Lakes Salmon Waterfront cottage
$76,129
$40,353
$461
45.2%
265921$0❌❌❌Yes / Yes❌⭐️ 2.25 (4)

—

Belgrade Lakes McGrath Pond
$73,119
$36,132
$414
48.4%
366531$200❌❌❌Yes / Yes❌⭐️ 4.88 (17)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,781/mo

Avg profit / month

-$79/mo

Best profit month

Aug $3,747

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

0.47%

Cap Rate

6.44%

Profit (Cummulative)

-$950

$3,095

$8,500

$9,450

$1,332

Total Gain

$12,927

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.