1446 Meadow Pond Rd Islesboro, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$51,945
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $302
- Occupancy
- 47%
$5k
$40k
$75k
$110k
$110,095 | $41,921 | $450 | 67.1% | 2 | 6 | 104 | 3 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.96 (109) | Profile | |
$92,147 | $37,258 | $319 | 79.2% | 2 | 4 | 64 | 2 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (83) | Profile | |
$90,553 | $42,652 | $566 | 43.9% | 2 | 6 | 71 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (18) | Profile | |
$72,532 | $34,810 | $241 | 82.4% | 2 | 4 | 49 | 3 | 1 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.81 (86) | Profile | |
$64,252 | $31,845 | $368 | 47.8% | 2 | 6 | 72 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (38) | Profile |
Seasonality
Break-even
$4,944/mo
Avg profit / month
-$718/mo
Best profit month
Aug $3,733
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.85%
Cap Rate
5.02%