property-location

Cushing, Maine

3 bed • 1 bath • 8 guests

Purchase Price

Est. $NaN/mo

$53,901

Annual Revenue

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

Avg Daily Rate
$446
Occupancy
33%

$10k

$30k

$55k

$80k

The Round Retreat - Tenants Harbor
$79,301
$47,211
$325
66.8%
365342$150❌❌✅Yes / Yes❌⭐️ 4.94 (85)Profile
Cottage on Private Cove in Tenants Harbor
$74,032
$40,321
$468
43.4%
343032$85❌❌✅Yes / Yes✅⭐️ 4.89 (19)Profile
Dockside Retreat - few summer openings remain
$70,423
$52,533
$387
49.9%
385342$199❌❌❌Yes / Yes✅⭐️ 4.93 (179)Profile
Rockland Home w/ Deck 5 Mins to Historic Downtown!
$65,707
$38,131
$498
36.2%
382952$336❌❌✅Yes / Yes❌⭐️ 4.93 (27)Profile
Incredible waterfront home: amazing views sunsets! Ideal location.
$65,303
$32,216
$619
28.9%
369332$0❌❌❌Yes / Yes❌⭐️ 2.5 (31)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,613/mo

Avg profit / month

-$574/mo

Best profit month

Aug $3,601

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-4.87%

Cap Rate

5.21%

Profit (Cummulative)

-$6,892

$4,411

$8,250

$13,470

$1,454

Total Gain

$12,443

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.