10 Michelle Ln Rockport, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$52,513
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $320
- Occupancy
- 45%
$10k
$40k
$75k
$115k
$111,789 | $60,316 | $926 | 33.1% | 3 | 8 | 87 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$111,195 | $41,963 | $434 | 70.2% | 2 | 4 | 72 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (172) | Profile | |
$105,920 | $67,783 | $636 | 45.6% | 3 | 6 | 49 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$96,540 | $62,972 | $594 | 44.5% | 3 | 6 | 53 | 3 | 3 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile | |
$95,043 | $30,915 | $910 | 28.6% | 3 | 6 | 104 | 3 | 4 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (27) | Profile |
Seasonality
Break-even
$4,134/mo
Avg profit / month
-$340/mo
Best profit month
Aug $3,658
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.92%
Cap Rate
5.65%