BNBCalc.com Investment Analysis Report of 68 Alton Avenue, Ellsworth, ME

3 bed • 2 bath • 9 guests • $320,000

BNB

Calc

Return Metrics

16.25% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.25%

Cap Rate

18.16%

Return on Investment

19.09%

Annual Revenue

$82,534

AirDNA projects $383/night at 59% occupancy ($82,534). Airbtics projects $323/night at 73% occupancy ($86,120). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$51,969$81,754$116,614$178,682
Occupancy68%75%82%95%
Nightly Rate$206$292$379$503

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

617 Bayside
$63,284
$200
83%
3163$175❌❌❌N / Y⭐️ 5 (56)Profile

B

Acadia Villas! 5B Hunters Way with EV Charger
$79,364
$298
70%
3361$150❌❌✅N / Y⭐️ 4.9 (40)Profile

C

Acadia Villas! 6B Hunters Way with EV Charger
$49,189
$224
58%
3361$100❌❌✅N / Y⭐️ 5 (32)Profile

D

Zuttermilk Branches@Acadia National Park,sleeps 10
$127,060
$481
69%
31101$169❌❌❌N / Y⭐️ 4.8 (128)Profile

E

Deer Ridge( A/C, Firepit, Pool Table, Acadia)
$50,232
$213
59%
3161$169✅❌❌N / Y⭐️ 4.8 (113)Profile

Operating Expenses

Monthly Expenses

$2,034

Annual Expenses

$24,409

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,388

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$688

Management & Platform Fees

$206

Platform Fee (i.e. Airbnb)

$206

Property Manager Fee

$0

property-location

68 Alton Ave Ellsworth, Maine, 04605

3 bed • 2 bath • 9 guests

Est. $1,535/mo

Agent

Inquire about this property

Contact Agent

$137,100

Zestimate

200

Airbnb Investor Score

$54,968

Annual Profit

18.2%

Cap Rate

16.3%

Cash on Cash

$82,534

Annual Revenue

BNBCalc predicts this property will get $323 per night with 73% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 101% of comparables

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.25%

Cap Rate

18.16%