103 Oak St Milford, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,141
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $313
- Occupancy
- 46%
$10k
$35k
$60k
$85k
$84,166 | $38,666 | $516 | 44.7% | 3 | 6 | 111 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (97) | Profile | |
$77,938 | $37,438 | $354 | 60.3% | 3 | 8 | 63 | 5 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (45) | Profile | |
$75,065 | $46,598 | $348 | 59.1% | 3 | 6 | 28 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (14) | — | |
$67,991 | $28,702 | $350 | 53.3% | 3 | 6 | 37 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (15) | Profile | |
$64,464 | $40,541 | $297 | 59.5% | 3 | 6 | 28 | 3 | 2 | $159 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (44) | Profile |
Seasonality
Break-even
$3,877/mo
Avg profit / month
$378/mo
Best profit month
Aug $6,442
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.64%
Cap Rate
8.21%