12 Country Ln South Thomaston, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$60,302
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $414
- Occupancy
- 40%
$5k
$45k
$80k
$120k
$119,730 | $59,876 | $733 | 44.8% | 4 | 8 | 94 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (17) | — | |
$100,319 | $69,844 | $2,251 | 12.2% | 4 | 10 | 90 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | — | |
$89,258 | $49,821 | $444 | 55.1% | 2 | 8 | 43 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$69,391 | $55,712 | $499 | 38.1% | 2 | 4 | 62 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (215) | Profile | |
$68,061 | $37,661 | $409 | 45.5% | 4 | 8 | 86 | 5 | 2 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.56 (63) | Profile |
Seasonality
Break-even
$4,446/mo
Avg profit / month
$79/mo
Best profit month
Aug $4,757
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
2.56%
Cap Rate
6.98%