property-location

62 Rumford Ave Woodstock, Maine

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $NaN/mo

$60,858

Annual Revenue

Median of 16 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$442
Occupancy
38%

$10k

$40k

$75k

$110k

Sunday River House~HTub~Firepit~Wood Stove~Gondola~Move Rm~Amazing Views~Dogs Ok
$109,671
$86,653
$639
47%
3133943$0❌❌✅Yes / Yes❌⭐️ 2.5 (6)

—

Sunset & Lake View Theater HTub Xbox Mini Golf
$102,138
$80,687
$592
47.3%
3133973$360❌✅✅Yes / Yes❌⭐️ 4.99 (158)Profile
Private Lakefront Cabin in Woods near Sunday River
$79,886
$53,377
$336
65.2%
364641$150❌❌✅No / No❌⭐️ 4.95 (177)Profile
Sunday River | Mt Views | Dog Fndly | 20% Off 3+
$79,439
$51,645
$388
56.2%
377652$269❌✅✅Yes / Yes❌⭐️ 4.93 (196)Profile
Sunday River|Mt Views| Dog Friendly|20% Off 3+
$69,907
$46,898
$352
54.4%
377712$0❌❌✅Yes / Yes❌⭐️ 2.5 (55)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,600/mo

Avg profit / month

-$282/mo

Best profit month

Aug $4,182

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-1.68%

Cap Rate

5.96%

Profit (Cummulative)

-$3,383

$4,273

$8,625

$13,050

$1,555

Total Gain

$15,495

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.