1137 US-1 Gouldsboro, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$67,623
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $342
- Occupancy
- 54%
$5k
$45k
$85k
$125k
$124,320 | $65,722 | $502 | 67.9% | 2 | 4 | 82 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (40) | — | |
$123,756 | $64,361 | $478 | 71% | 2 | 4 | 82 | 3 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (153) | Profile | |
$102,893 | $35,621 | $358 | 78.7% | 2 | 6 | 103 | 4 | 1 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (125) | Profile | |
$91,329 | $64,461 | $436 | 57.4% | 2 | 4 | 44 | 2 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (225) | Profile | |
$83,721 | $39,919 | $466 | 49.3% | 2 | 4 | 37 | 2 | 1 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.59 (22) | Profile |
Seasonality
Break-even
$4,388/mo
Avg profit / month
$1,085/mo
Best profit month
Aug $8,754
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.27%
Cap Rate
10.47%