property-location

55 Bungalow Rd Beals, Maine

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$46,655

Annual Revenue

Median of 24 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$309
Occupancy
41%

$5k

$60k

$115k

$175k

Luxury Oceanfront Home + Loft in Maine - Private Beach Oceanfront
$173,771
$81,055
$916
51.9%
4810243$0❌❌✅Yes / Yes❌⭐️ 2.5 (0)

—

Private Oceanfront Estate Downeast Maine — Beach Stunning Views- Booking 2027
$93,654
$43,447
$645
39.8%
3611632$0❌❌✅Yes / Yes❌⭐️ 2.5 (52)

—

Maine Oceanfront Searenity Cottage Private Getaway
$81,273
$34,120
$478
46.5%
267771$246❌❌❌Yes / Yes✅⭐️ 4.94 (50)Profile
3 bedroom house with water views. Pet Friendly
$75,797
$39,883
$308
67.5%
377932$180❌❌✅Yes / Yes❌⭐️ 5 (96)Profile
Piper House in Quaint Fishing Village - Pet Friendly
$75,232
$39,291
$305
67.5%
367932$0❌❌✅Yes / Yes❌⭐️ 2.5 (12)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,845/mo

Avg profit / month

-$347/mo

Best profit month

Aug $4,088

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-3.39%

Cap Rate

5.5%

Profit (Cummulative)

-$4,160

$3,291

$8,500

$10,050

$1,260

Total Gain

$10,440

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.