BNBCalc Short Term Rental Rental Arbitrage Analysis 42 S Perley Brook Rd, Fort Kent, ME, 04743

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$34,709

Profit (Cash Flow)

-$2,203

Cash on Cash Return

-24.9%

Annual Revenue

$34,709

AirDNA projects $217/night at 48% occupancy ($38,043). Airbtics projects $161/night at 50% occupancy ($29,402). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 50% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,057	$28,609	$43,652	$54,038
Occupancy	41%	45%	57%	65%
Nightly Rate	$128	$162	$196	$207

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chalet avec vue sur le lac #2	$17,154	$109	43%	3	1	2	$0	❌	❌	✅	N / N	⭐️ 4.7 (10)
Spacious House in Fort Kent	$28,987	$198	40%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy Cabin Lakeside Retreat Eagle Lake Maine	$31,061	$193	43%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
Cheerful 3 Bedroom Lake Cottage in Northern Maine	$42,391	$142	68%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
JT's Place	$27,503	$114	55%	3	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.9 (122)
JT's Other Place	$35,231	$148	60%	3	2	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Perfect Location	$33,533	$195	46%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (11)
Cheerful 3 Bedroom Home in Frenchville	$24,457	$162	38%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Million Dollar Veiw	$79,759	$227	96%	3	2	6	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Waltmans Lake House Pelletier Island	$38,298	$158	61%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Lower level apt 6ft high close to hwy netflix wifi	$16,265	$75	51%	3	1	1	$26	❌	❌	✅	Y / Y	⭐️ 4.5 (110)
Relaxing 3 bedroom camp on Long Lake	$31,476	$200	43%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Appartement "Le Canada" au centre-ville	$20,764	$113	45%	3	1	2	$111	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Newly Renovated Lakeside House	$22,525	$171	35%	3	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Rioux Farm’s Rental	$29,625	$213	38%	3	2	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

-24.89% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,203	-$4,406	-$6,609	-$8,812	-$11,015	-$22,031	-$66,095
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,203	-$4,406	-$6,609	-$8,812	-$11,015	-$22,031	-$66,095

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-24.89%

Payback Period Days

Return on Investment

-24.89%

42 S Perley Brook Rd Fort Kent, Maine, 04743-1912

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$34,709

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 48% occupancy.Projected nightly rate is $161/night at 50% occupancy.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$31,935

Avg annual revenue

50%

Avg occupancy rate

$161

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

$15k

$35k

$60k

$80k

-$2,203

Profit

Revenue

$34,709

Operating Expenses

$16,512

Operating Income

$18,197

Net Effective Rent

$20,400

Profit (Cash Flow)

-$2,203

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-24.89%

Payback Period Days