1357 State St Veazie, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$40,005
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $221
- Occupancy
- 50%
$5k
$30k
$55k
$80k
$78,525 | $26,461 | $421 | 51.1% | 2 | 7 | 108 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (17) | Profile | |
$63,226 | $27,907 | $221 | 78.4% | 2 | 6 | 82 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (260) | Profile | |
$63,217 | $44,739 | $592 | 29.2% | 2 | 6 | 61 | 6 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (63) | Profile | |
$57,696 | $20,966 | $416 | 38% | 2 | 6 | 54 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (19) | Profile | |
$55,247 | $23,080 | $182 | 83.1% | 2 | 4 | 21 | 2 | 1 | $35 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (283) | Profile |
Seasonality
Break-even
$3,735/mo
Avg profit / month
-$467/mo
Best profit month
Aug $4,112
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.45%
Cap Rate
5.02%