10 Adams Ct Bath, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$62,981
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $412
- Occupancy
- 42%
$10k
$65k
$115k
$175k
$171,861 | $71,376 | $985 | 47.8% | 3 | 8 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.4 (48) | — | |
$126,435 | $52,589 | $645 | 53.7% | 3 | 6 | 93 | 4 | 1 | $65 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.94 (118) | Profile | |
$98,808 | $40,246 | $1,351 | 20% | 3 | 10 | 57 | 3 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.3 (1) | — | |
$93,810 | $52,046 | $651 | 39.5% | 3 | 10 | 55 | 1 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$85,537 | $37,316 | $516 | 45.4% | 3 | 6 | 107 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (11) | Profile |
Seasonality
Break-even
$3,972/mo
Avg profit / month
$906/mo
Best profit month
Aug $8,650
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.35%
Cap Rate
10.37%