12 Gerry Ave South Portland, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$94,135
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $524
- Occupancy
- 49%
$15k
$55k
$100k
$145k
$142,767 | $98,289 | $664 | 58.9% | 3 | 8 | 75 | 3 | 3 | $290 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (349) | Profile | |
$139,366 | $110,854 | $1,114 | 34.3% | 3 | 8 | 39 | 4 | 2 | $285 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (135) | Profile | |
$130,340 | $89,090 | $607 | 58.8% | 3 | 5 | 38 | 3 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (75) | Profile | |
$125,647 | $92,867 | $623 | 55.2% | 3 | 11 | 47 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (20) | Profile | |
$119,803 | $69,858 | $424 | 77.5% | 3 | 6 | 59 | 3 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.4 (42) | — |
Seasonality
Break-even
$5,479/mo
Avg profit / month
$3,058/mo
Best profit month
Aug $16,607
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.34%
Cap Rate
15.58%