115 Ramsdell Rd Milo, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$24,632
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $199
- Occupancy
- 34%
$5k
$25k
$45k
$70k
$68,828 | $38,777 | $239 | 78.7% | 3 | 8 | 24 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (43) | Profile | |
$50,947 | $20,427 | $297 | 46.9% | 3 | 8 | 59 | 6 | 2 | $135 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile | |
$48,612 | $15,527 | $277 | 48.2% | 2 | 6 | 19 | 6 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (74) | Profile | |
$44,311 | $19,593 | $537 | 22.6% | 3 | 6 | 57 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.73 (11) | Profile | |
$37,681 | $17,734 | $262 | 39.5% | 3 | 8 | 54 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (64) | — |
Seasonality
Break-even
$2,907/mo
Avg profit / month
-$1,104/mo
Best profit month
Jul $2
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-20.57%
Cap Rate
1.2%