property-location

Perry, Maine

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

$37,343

Annual Revenue

Median of 18 comps selected by Adam, creator of this analysis.

Avg Daily Rate
$246
Occupancy
42%

$5k

$20k

$40k

$60k

Water front house. A deck you will not want to leave!
$58,458
$24,292
$279
57.4%
268732$0❌❌❌Yes / Yes❌⭐️ 2.45 (32)

—

Shackford Cove Cottage
$57,100
$23,337
$318
49.2%
248121$75❌❌✅Yes / Yes❌⭐️ 4.89 (47)Profile
Eagles Bluff Cottage
$50,998
$33,607
$248
56.3%
244121$60❌❌✅Yes / Yes✅⭐️ 4.88 (89)Profile
A deck with view that you will not want to leave
$48,064
$26,770
$309
42.6%
2613642$125❌❌❌Yes / Yes❌⭐️ 5 (6)Profile
On Eastport Harbor Apartment
$44,976
$12,908
$215
57.4%
245121$50❌❌✅No / No❌⭐️ 4.9 (115)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$2,909/mo

Avg profit / month

$99/mo

Best profit month

Aug $3,919

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.55%

Cap Rate

7.37%

Profit (Cummulative)

$1,184

$1,857

$6,250

$5,670

$1,083

Total Gain

$9,793

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.