130 Sams Rd Embden, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$29,934
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $246
- Occupancy
- 33%
$10k
$30k
$50k
$70k
$68,982 | $25,167 | $329 | 57.4% | 3 | 8 | 45 | 5 | 2 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.56 (16) | Profile | |
$52,481 | $35,677 | $418 | 34.4% | 3 | 8 | 46 | 8 | 1 | $160 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (121) | Profile | |
$48,203 | $24,886 | $359 | 36.8% | 3 | 4 | 130 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$46,979 | $21,319 | $277 | 46.4% | 2 | 6 | 75 | 4 | 1 | $25 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (44) | Profile | |
$44,922 | $24,389 | $365 | 33.7% | 3 | 8 | 47 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.25 (9) | — |
Seasonality
Break-even
$2,806/mo
Avg profit / month
-$476/mo
Best profit month
Jul $954
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.36%
Cap Rate
3.87%