property-location

576 Station Rd Bradford, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$53,769

Annual Revenue

Median of 11 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$317
Occupancy
46%

$10k

$50k

$95k

$145k

The Looney Lodge Beautiful Beach on Lake Pushaw
$142,718
$81,690
$1,239
31.6%
211652$200❌✅❌Yes / Yes❌⭐️ 4.45 (29)Profile
4 Season Cottage - Driftwood Cottage at Pushaw
$86,766
$38,666
$516
46.1%
3611142$150❌❌❌Yes / Yes❌⭐️ 5 (97)Profile
Acadia Pines Cabin w/HotTub 10min2Downtown
$73,273
$47,182
$327
61.4%
243022$0❌✅❌Yes / Yes❌⭐️ 4.79 (134)Profile
Acadia Pines Retreat HotTub-10 Min Downtown Bangor
$62,970
$38,653
$314
54.9%
242322$0❌✅❌Yes / Yes❌⭐️ 4.77 (144)Profile
Lake View Lodge; Rustic Retreat on Boyd Lake Maine
$55,000
$15,527
$277
54.5%
261961$100❌❌❌Yes / Yes❌⭐️ 5 (74)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,775/mo

Avg profit / month

$501/mo

Best profit month

Aug $5,933

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

10.35%

Cap Rate

8.81%

Profit (Cummulative)

$6,015

$2,849

$6,250

$8,700

$1,540

Total Gain

$19,104

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.