14 Sandy Dr Monmouth, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,885
Annual Revenue
Median of 20 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $384
- Occupancy
- 38%
$10k
$40k
$75k
$105k
$105,894 | $50,492 | $468 | 62% | 3 | 7 | 100 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (84) | Profile | |
$95,151 | $34,951 | $467 | 55.8% | 3 | 8 | 42 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$90,064 | $39,071 | $405 | 60.9% | 3 | 6 | 28 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$78,069 | $49,849 | $397 | 53.9% | 3 | 6 | 104 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (29) | Profile | |
$75,602 | $14,689 | $550 | 37.7% | 3 | 6 | 27 | 3 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (3) | — |
Seasonality
Break-even
$4,102/mo
Avg profit / month
$131/mo
Best profit month
Aug $4,508
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.48%
Cap Rate
7.19%