30 photos
Prospect analysisArchived
85 Lake Shore Drive
Asking$550,000
Peru, ME · 480 sq ft · Built 1937
Underwritten as a short-term rental
Private island stone cottage with proven Airbnb history and unique lakefront appeal on Lake Anasagunticook.
This 480 sqft 1937-built cottage offers a rare, fully off-grid experience with a dedicated shore parcel and strong short-term rental track record. High-confidence underwriting metrics indicate attractive cash flow potential, though the price point requires sustained rental demand to justify returns.
Est. ADR
$342
Est. occupancy
55%
Gross rev / mo
$5,721
Cash-on-cash
14.9%
Airfolio market estimates · 25% down · detail in the underwriting panel.
Investment thesis
This property stands out as a distinctive short-term rental opportunity, targeting guests seeking privacy, novelty, and direct lake access in western Maine. The private island setting, combined with a historic stone cottage and modern solar infrastructure, supports premium nightly rates and strong occupancy during peak seasons. The property has a documented Airbnb rental history with weekly guests, lending high confidence to modeled income projections. The primary caveat is the niche appeal and operational complexity of an island rental, which may limit year-round demand and require hands-on management or specialized local support.
Highlights
- Private island location on Lake Anasagunticook
- 480 sqft stone cottage with lighthouse, built in 1937
- Open floorplan sleeps up to 5 guests
- Outdoor shower with hot water and separate dock
- State-of-the-art solar array with battery storage and backup generator
- Dedicated shore parcel with sandy beach and parking
- Proven Airbnb rental history with weekly guests
- Listed at $550,000
Risks
STR permitting: verify local ordinance and zoning allow short-term rental at this address before offering. Not verified.
STR regulations and local restrictions should be verified for both island and shore parcels
Returns are sensitive to occupancy and nightly rate assumptions, especially given the unique access and seasonality
Operational complexity of managing an island property (guest transport, cleaning, maintenance)
Higher price point requires sustained premium rental performance to achieve projected returns
Niche appeal may limit buyer pool and liquidity on resale
Market
Peru, ME is a rural, lakefront market where unique properties such as private islands can command premium short-term rental rates, particularly in summer and fall. The STR strategy is supported by the property's Airbnb history and the region's appeal to vacationers seeking seclusion and outdoor recreation. However, the market is relatively thin, and demand may be highly seasonal, so projections should be treated with moderate confidence outside peak periods.
Neighborhood
The property offers a highly private, experiential stay with 360-degree lake views and direct water access, appealing to guests seeking solitude and nature immersion. The dedicated shore parcel with parking and a sandy beach enhances accessibility and guest convenience. Given the rural setting and island access, guest appeal is likely strongest among families and small groups seeking a unique getaway, but conclusions about year-round demand are lower confidence due to limited location-specific signals.
Underwriting notes
At a $550,000 purchase price, underwriting metrics indicate an estimated $342 ADR, 55% occupancy, and monthly expected income of $5,721, resulting in a projected monthly cash flow of $1,711 and a 14.9% cash-on-cash return (assuming 25% down, 6.4% interest, and 25% expense ratio). These high-confidence figures are grounded in the property's proven Airbnb history and premium positioning, but are sensitive to occupancy and ADR assumptions, which may fluctuate with seasonality and operational execution. Investors should confirm the sustainability of rental demand and the practicalities of island management during diligence.
Sign up free to adjust these assumptions and save your own underwriting.