111 Kinderhook St Randolph, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,182
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $309
- Occupancy
- 46%
$10k
$45k
$75k
$110k
$111,026 | $69,329 | $436 | 69.8% | 3 | 16 | 49 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (16) | — | |
$103,075 | $64,016 | $433 | 65.3% | 3 | 16 | 49 | 10 | 2 | $195 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (235) | Profile | |
$74,509 | $28,668 | $431 | 47.4% | 3 | 8 | 42 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile | |
$65,624 | $34,508 | $570 | 31.5% | 3 | 8 | 94 | 6 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile | |
$61,225 | $43,083 | $580 | 28.9% | 3 | 6 | 74 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (22) | — |
Seasonality
Break-even
$3,699/mo
Avg profit / month
$254/mo
Best profit month
Aug $4,098
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.95%
Cap Rate
7.79%