138 Flat Rd Bethel, Maine
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$48,956
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $472
- Occupancy
- 28%
$15k
$50k
$85k
$120k
$118,639 | $62,244 | $972 | 33.4% | 4 | 16 | 40 | 14 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile | |
$103,028 | $82,348 | $800 | 35.3% | 4 | 12 | 86 | 8 | 3 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (97) | Profile | |
$77,400 | $62,486 | $575 | 36.9% | 4 | 10 | 50 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$76,128 | $67,038 | $712 | 29.3% | 4 | 14 | 38 | 12 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (77) | Profile | |
$74,787 | $58,830 | $548 | 37.4% | 4 | 12 | 82 | 8 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (79) | Profile |
Seasonality
Break-even
$4,527/mo
Avg profit / month
$1,538/mo
Best profit month
Aug $5,985
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
22.76%
Cap Rate
12.03%