property-location

4 Jason Rd New Gloucester, Maine

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$73,717

Annual Revenue

Median of 21 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$502
Occupancy
40%

$15k

$55k

$90k

$130k

Little Sebago Lake Cottage | Quiet & Close to Town
$127,778
$63,122
$433
80.9%
361832$0❌❌❌Yes / Yes❌⭐️ 5 (13)Profile
Lakefront house with private beach firepit dock 4 kayaks grill & hot tub
$114,572
$83,921
$1,336
23.5%
3124643$0❌❌❌Yes / Yes❌⭐️ 2.5 (2)

—

The Lazy Hummingbird - Little Sebago Home w/ Sauna
$109,615
$33,913
$518
58%
377541$0❌❌❌Yes / Yes❌⭐️ 5 (48)Profile
Lakefront | Dock + Fire Pit Near Sebago & Portland
$103,647
$71,210
$644
44.1%
385651$0❌❌❌Yes / Yes✅⭐️ 4.97 (39)Profile
Lakefront properties with private beach hot tub dock kayaks grill & firepit
$97,943
$35,735
$1,682
16%
314754$0❌❌❌Yes / Yes❌⭐️ 2.5 (2)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,221/mo

Avg profit / month

$545/mo

Best profit month

Aug $9,698

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

7.17%

Cap Rate

8.09%

Profit (Cummulative)

$6,545

$4,764

$8,625

$14,547

$2,076

Total Gain

$27,932

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.