12 Ephraim Tyler Way Kennebunk, Maine
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$75,674
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $562
- Occupancy
- 37%
$20k
$70k
$125k
$180k
$178,294 | $116,164 | $1,109 | 44.1% | 2 | 4 | 82 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (63) | Profile | |
$164,696 | $70,844 | $623 | 72.5% | 2 | 4 | 73 | 2 | 1 | $125 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (249) | Profile | |
$164,601 | $55,745 | $612 | 73.7% | 2 | 2 | 63 | 2 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.93 (15) | Profile | |
$138,485 | $96,395 | $608 | 62.4% | 2 | 4 | 59 | 2 | 1 | $120 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (229) | Profile | |
$120,874 | $81,173 | $562 | 59% | 2 | 4 | 69 | 3 | 2 | $181 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (135) | Profile |
Seasonality
Break-even
$5,238/mo
Avg profit / month
$361/mo
Best profit month
Aug $8,958
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.26%
Cap Rate
7.62%