11 Top Hill Rd Bridgton, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,346
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 38%
$10k
$40k
$65k
$95k
$96,167 | $41,367 | $527 | 50% | 3 | 8 | 11 | 9 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$81,237 | $30,549 | $531 | 41.9% | 3 | 8 | 64 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (148) | Profile | |
$79,788 | $49,691 | $440 | 49.7% | 3 | 10 | 19 | 8 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$69,863 | $37,026 | $331 | 57.8% | 3 | 10 | 117 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (50) | — | |
$68,566 | $34,260 | $252 | 74.5% | 3 | 6 | 30 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.25 (4) | Profile |
Seasonality
Break-even
$4,709/mo
Avg profit / month
-$1,002/mo
Best profit month
Aug $2,829
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.99%
Cap Rate
4.23%