13 Mudflat Alley Boothbay, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$50,510
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $376
- Occupancy
- 37%
$5k
$55k
$105k
$165k
$161,874 | $71,376 | $985 | 45% | 3 | 8 | 33 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.4 (48) | — | |
$140,099 | $71,888 | $772 | 49.8% | 2 | 5 | 52 | 3 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (39) | Profile | |
$118,161 | $61,734 | $678 | 47.7% | 2 | 5 | 64 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (9) | — | |
$95,875 | $25,029 | $443 | 59.2% | 3 | 6 | 20 | 4 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (26) | Profile | |
$89,451 | $19,842 | $400 | 61.3% | 2 | 6 | 21 | 4 | 1 | $205 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile |
Seasonality
Break-even
$4,213/mo
Avg profit / month
-$463/mo
Best profit month
Aug $5,295
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.37%
Cap Rate
5.32%