119 Wyman Rd Milbridge, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,840
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 47%
$20k
$55k
$95k
$135k
$132,237 | $59,302 | $870 | 41.6% | 2 | 6 | 37 | 2 | 2 | $450 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (40) | Profile | |
$131,384 | $89,927 | $748 | 48.1% | 4 | 6 | 42 | 5 | 3 | $400 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.88 (17) | Profile | |
$126,589 | $65,222 | $872 | 39.8% | 2 | 6 | 54 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (46) | — | |
$108,033 | $44,224 | $487 | 60.8% | 4 | 6 | 8 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (13) | Profile | |
$79,076 | $41,060 | $741 | 29.2% | 3 | 8 | 69 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (13) | — |
Seasonality
Break-even
$3,894/mo
Avg profit / month
$768/mo
Best profit month
Aug $7,414
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
14.31%
Cap Rate
9.87%