10 Whispering Pne Dr Poland, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$69,684
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $462
- Occupancy
- 41%
$5k
$45k
$80k
$120k
$116,626 | $48,492 | $404 | 79% | 3 | 8 | 21 | 6 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (100) | Profile | |
$111,435 | $83,921 | $1,336 | 22.8% | 3 | 12 | 46 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$107,870 | $33,913 | $518 | 57.1% | 3 | 7 | 75 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile | |
$92,674 | $35,735 | $1,682 | 15.1% | 3 | 14 | 7 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$90,799 | $38,070 | $1,088 | 22.9% | 3 | 6 | 223 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$4,581/mo
Avg profit / month
$495/mo
Best profit month
Aug $8,551
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.72%
Cap Rate
8.22%