property-location

Hancock, Maine

3 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

$79,691

Annual Revenue

Median of 17 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$443
Occupancy
49%

$15k

$95k

$180k

$270k

Private Oceanfront: View Hot tub Kayak Fire pit
$266,678
$188,365
$1,227
59.5%
4106062$330❌✅✅Yes / Yes❌⭐️ 4.99 (84)Profile
Acadia Getaway | Hot Tub • Sauna • Game Room
$137,725
$93,266
$801
47.1%
386442$0❌✅✅Yes / Yes❌⭐️ 4.98 (56)Profile
Bar Harbor Cabin with Treehouse Suite & Hot Tub
$116,041
$58,287
$870
36.5%
3102762$0❌✅✅Yes / Yes❌⭐️ 4.84 (25)Profile
Acadia Treehouse near Bar Harbor - Private Luxury
$115,169
$83,334
$660
47.8%
264131$130❌✅✅Yes / Yes❌⭐️ 4.94 (585)Profile
Family & Pet Friendly Spacious Home! [Sweet Spot]
$110,819
$58,368
$467
65%
387252$185❌❌✅Yes / Yes❌⭐️ 4.96 (95)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,010/mo

Avg profit / month

$2,485/mo

Best profit month

Aug $11,744

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

50.67%

Cap Rate

19.22%

Profit (Cummulative)

$29,822

$2,348

$8,500

$7,170

$2,338

Total Gain

$41,679

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.