1096 Smithfield Rd Belgrade, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$72,804
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $497
- Occupancy
- 40%
$5k
$55k
$100k
$150k
$147,237 | $34,556 | $926 | 43.6% | 3 | 6 | 83 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (18) | Profile | |
$108,495 | $9,768 | $623 | 47.7% | 3 | 8 | 69 | 5 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (57) | Profile | |
$103,687 | $33,296 | $602 | 47.2% | 3 | 8 | 64 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.29 (7) | Profile | |
$101,578 | $24,052 | $891 | 31.2% | 3 | 10 | 97 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (9) | — | |
$93,805 | $69,645 | $667 | 38.5% | 3 | 8 | 61 | 5 | 2 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (52) | Profile |
Seasonality
Break-even
$4,510/mo
Avg profit / month
$1,099/mo
Best profit month
Aug $6,896
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.46%
Cap Rate
10.35%