133 Glenn Harris Rd New Sharon, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$45,447
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $255
- Occupancy
- 49%
$5k
$35k
$70k
$110k
$108,099 | $38,835 | $384 | 77.2% | 2 | 5 | 55 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$105,353 | $33,296 | $602 | 47.9% | 3 | 8 | 64 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.29 (7) | Profile | |
$80,890 | $50,799 | $364 | 60.8% | 1 | 3 | 99 | 1 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (346) | Profile | |
$76,040 | $34,631 | $348 | 59.8% | 3 | 6 | 79 | 5 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (30) | Profile | |
$74,581 | $44,142 | $336 | 60.9% | 1 | 3 | 93 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (30) | — |
Seasonality
Break-even
$3,123/mo
Avg profit / month
-$67/mo
Best profit month
Aug $3,152
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.5%
Cap Rate
6.38%