property-location

5 Earle Cooper Lp Rangeley, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$40,414

Annual Revenue

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

Avg Daily Rate
$312
Occupancy
35%

$5k

$25k

$45k

$70k

The Little Red Camp - private waterfront
$69,008
$26,084
$487
38.8%
248631$0❌❌✅Yes / Yes❌⭐️ 5 (1)Profile
Curley Cabin - Mountain & Lake views
$58,873
$19,047
$367
43.9%
262931$0❌❌❌Yes / Yes❌⭐️ 2.35 (3)

—

Maine Cabin Rental on Rangeley Lake!
$58,466
$29,345
$307
52.2%
267141$104❌❌✅No / No❌⭐️ 5 (31)Profile
Curley Cabin - Mountain & Lake views
$57,861
$17,464
$345
45.9%
264951$0❌❌❌Yes / Yes❌⭐️ 0 (0)Profile
Eagles Ledge | Cozy chalet with incredible views!
$55,312
$32,529
$351
43.2%
257641$245❌❌✅Yes / Yes❌⭐️ 4.8 (15)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,538/mo

Avg profit / month

-$487/mo

Best profit month

Jul $1,386

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.31%

Cap Rate

4.79%

Profit (Cummulative)

-$5,839

$2,937

$6,250

$8,970

$1,098

Total Gain

$7,167

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.