property-location

456 Main St Bridgewater, Maine

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $NaN/mo

$18,335

Annual Revenue

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

Avg Daily Rate
$175
Occupancy
29%

$0k

$10k

$20k

$30k

Beautiful Lake Front Cottage on Conroy Lake
$31,054
$12,046
$228
37.3%
2410522$0❌❌❌Yes / Yes❌⭐️ 5 (15)Profile
Mountain View Cabins #2
$28,287
$12,905
$199
39%
366431$0❌❌❌Yes / No❌⭐️ 2.5 (30)

—

Cozy 3BR Cabin on 170-Acre Farm w/ Sunset Views
$26,955
$19,002
$172
42.9%
363731$0❌❌✅Yes / Yes❌⭐️ 4.8 (5)Profile
Aroostook Trails Retreat - 3 Bedroom
$22,030
$14,196
$209
28.9%
363641$0❌❌❌Yes / Yes❌⭐️ 4.9 (10)Profile
Stream-side retreat entire home + on ATV trail
$20,872
$15,593
$187
30.6%
373651$110❌❌❌Yes / Yes❌⭐️ 5 (31)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,983/mo

Avg profit / month

-$1,588/mo

Best profit month

Jul -$260

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-27.04%

Cap Rate

-0.32%

Profit (Cummulative)

-$19,061

$2,648

$6,625

$8,085

$502

Total Gain

-$7,826

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.