112 Hartview Cir Orland, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,473
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $255
- Occupancy
- 50%
$5k
$150k
$300k
$460k
$457,263 | $219,710 | $2,482 | 50.5% | 2 | 6 | 34 | 3 | 1 | $99 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.74 (39) | Profile | |
$76,773 | $21,270 | $396 | 53.2% | 2 | 7 | 43 | 4 | 1 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (19) | Profile | |
$73,911 | $40,460 | $303 | 66.8% | 2 | 8 | 84 | 5 | 3 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (283) | Profile | |
$72,280 | $14,314 | $310 | 63.9% | 2 | 5 | 88 | 3 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (97) | Profile | |
$69,891 | $33,582 | $246 | 77.8% | 2 | 4 | 36 | 3 | 1 | $60 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.88 (59) | Profile |
Seasonality
Break-even
$3,341/mo
Avg profit / month
$331/mo
Best profit month
Aug $5,476
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.67%
Cap Rate
8.41%