107 Pine St Dixfield, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$34,834
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $216
- Occupancy
- 44%
$5k
$35k
$70k
$100k
$101,269 | $53,617 | $527 | 52.6% | 3 | 10 | 14 | 10 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile | |
$84,403 | $46,076 | $299 | 77.3% | 3 | 4 | 24 | 4 | 1 | $149 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (73) | Profile | |
$83,997 | $42,333 | $455 | 50.6% | 3 | 8 | 10 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$65,680 | $52,844 | $613 | 29.4% | 2 | 4 | 57 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (17) | — | |
$48,593 | $21,813 | $282 | 47.3% | 3 | 6 | 65 | 3 | 2 | $55 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (114) | Profile |
Seasonality
Break-even
$3,175/mo
Avg profit / month
-$733/mo
Best profit month
Aug $1,791
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.64%
Cap Rate
3.36%