property-location

45 Grandview Dr Eddington, Maine

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$50,832

Annual Revenue

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

Avg Daily Rate
$354
Occupancy
39%

$10k

$30k

$50k

$75k

Spacious Unique Lake Lucerne/Acadia Modern
$73,025
$32,471
$584
34.2%
31052132$200❌❌✅Yes / Yes❌⭐️ 4.98 (50)Profile
NEW | Modern 3 BR/2 Bth | Walking Trails| Shopping
$72,888
$46,598
$348
57.4%
362832$0❌❌❌Yes / Yes❌⭐️ 2.4 (14)

—

Gathering Home on Phillips Lake en route to Acadia
$70,189
$52,545
$555
34.6%
3123972$175❌❌✅Yes / Yes❌⭐️ 4.9 (175)Profile
Mid-Century Vibe Close Downtown/Concerts New ACs
$67,061
$42,660
$406
45.3%
384442$175❌❌✅Yes / Yes❌⭐️ 4.89 (132)Profile
BRAND NEW LISTING!! WATERFRONT APARTMENT WITH ROOF TOP DECK!!
$65,303
$31,258
$476
37.6%
389041$0❌❌❌Yes / Yes❌⭐️ 2.5 (20)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,495/mo

Avg profit / month

-$505/mo

Best profit month

Aug $5,183

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-4.29%

Cap Rate

5.33%

Profit (Cummulative)

-$6,056

$4,224

$8,625

$12,900

$1,436

Total Gain

$12,505

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.