15 Libbey Ln Eliot, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$69,918
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $383
- Occupancy
- 50%
$10k
$50k
$90k
$135k
$133,638 | $81,766 | $556 | 65.8% | 2 | 6 | 63 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (119) | Profile | |
$120,918 | $79,471 | $589 | 56.2% | 2 | 5 | 53 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (128) | Profile | |
$118,943 | $80,879 | $552 | 59% | 2 | 6 | 32 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (193) | Profile | |
$96,021 | $60,658 | $515 | 51.1% | 2 | 6 | 34 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$95,193 | $27,980 | $345 | 75.7% | 2 | 4 | 15 | 2 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile |
Seasonality
Break-even
$5,241/mo
Avg profit / month
$368/mo
Best profit month
Aug $8,980
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.35%
Cap Rate
7.63%