13 Harbor Dr Lincolnville, Maine
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$47,570
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $318
- Occupancy
- 41%
$5k
$25k
$45k
$70k
$66,923 | $41,729 | $905 | 20.3% | 3 | 8 | 104 | 5 | 4 | $639 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (54) | Profile | |
$59,562 | $43,093 | $702 | 23.2% | 3 | 10 | 56 | 6 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$59,338 | $12,597 | $357 | 45.6% | 1 | 6 | 77 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (2) | Profile | |
$58,454 | $21,209 | $279 | 57.4% | 1 | 4 | 48 | 1 | 1 | $80 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile | |
$57,879 | $40,592 | $747 | 21.2% | 2 | 6 | 52 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (1) | — |
Seasonality
Break-even
$4,005/mo
Avg profit / month
-$186/mo
Best profit month
Aug $3,838
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.98%
Cap Rate
6.1%