12 High St Winthrop, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,248
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 37%
$10k
$40k
$70k
$105k
$104,116 | $50,492 | $468 | 60.9% | 3 | 7 | 100 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (84) | Profile | |
$93,325 | $34,951 | $467 | 54.7% | 3 | 8 | 42 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$88,554 | $39,071 | $405 | 59.9% | 3 | 6 | 28 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$76,875 | $49,849 | $397 | 53.1% | 3 | 6 | 104 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (29) | Profile | |
$73,435 | $14,689 | $550 | 36.6% | 3 | 6 | 27 | 3 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (3) | — |
Seasonality
Break-even
$3,836/mo
Avg profit / month
$100/mo
Best profit month
Aug $4,168
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.23%
Cap Rate
7.12%