11 Michael Dr Baileyville, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$29,899
Annual Revenue
Median of 9 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $250
- Occupancy
- 33%
$10k
$20k
$30k
$45k
$42,590 | $18,767 | $313 | 37.3% | 3 | 6 | 63 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (36) | Profile | |
$41,066 | $23,460 | $287 | 39.3% | 3 | 6 | 98 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (26) | — | |
$40,480 | $31,758 | $411 | 27% | 2 | 8 | 36 | 6 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$29,940 | $21,391 | $187 | 43.8% | 2 | 4 | 24 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (29) | Profile | |
$29,899 | $19,653 | $358 | 22.9% | 3 | 6 | 19 | 3 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (67) | Profile |
Seasonality
Break-even
$2,836/mo
Avg profit / month
-$401/mo
Best profit month
Aug $3,069
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.26%
Cap Rate
4.33%