13 Danylle Dr Limington, Maine
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$66,662
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $431
- Occupancy
- 42%
$5k
$55k
$105k
$155k
$154,924 | $79,728 | $506 | 83.9% | 4 | 10 | 52 | 7 | 3 | $285 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (90) | Profile | |
$115,700 | $54,986 | $544 | 58.2% | 3 | 8 | 65 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (18) | Profile | |
$112,477 | $56,817 | $560 | 55% | 4 | 8 | 81 | 7 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (23) | Profile | |
$112,108 | $57,230 | $364 | 84.4% | 3 | 6 | 35 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile | |
$104,980 | $41,423 | $764 | 37.6% | 4 | 9 | 36 | 5 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile |
Seasonality
Break-even
$4,579/mo
Avg profit / month
$491/mo
Best profit month
Jul $8,961
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.51%
Cap Rate
8.21%