111 Mussey St South Portland, Maine
4 bed • 1 bath • 10 guests
Purchase Price
Est. $NaN/mo
$142,046
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $845
- Occupancy
- 46%
$30k
$200k
$365k
$545k
$546,412 | $245,780 | $1,862 | 80.4% | 4 | 8 | 31 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (57) | Profile | |
$302,047 | $61,141 | $3,139 | 26.4% | 4 | 9 | 68 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (1) | Profile | |
$243,313 | $150,586 | $911 | 73.2% | 4 | 10 | 92 | 5 | 2 | $175 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (5) | Profile | |
$216,269 | $124,732 | $1,385 | 42.8% | 4 | 12 | 62 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (39) | Profile | |
$213,390 | $159,248 | $1,087 | 53.8% | 4 | 14 | 51 | 7 | 2 | $450 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (164) | Profile |
Seasonality
Break-even
$6,347/mo
Avg profit / month
$4,208/mo
Best profit month
Jul $21,842
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.57%
Cap Rate
17.15%