15 Mayflower Rd Hallowell, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$48,083
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $297
- Occupancy
- 44%
$10k
$40k
$75k
$110k
$109,527 | $69,329 | $436 | 68.8% | 3 | 16 | 49 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (16) | — | |
$105,903 | $50,492 | $468 | 62% | 3 | 7 | 100 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (84) | Profile | |
$101,676 | $64,016 | $433 | 64.4% | 3 | 16 | 49 | 10 | 2 | $195 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (235) | Profile | |
$78,074 | $49,849 | $397 | 53.9% | 3 | 6 | 104 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (29) | Profile | |
$72,591 | $28,668 | $431 | 46.2% | 3 | 8 | 42 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile |
Seasonality
Break-even
$4,443/mo
Avg profit / month
-$554/mo
Best profit month
Aug $3,465
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.94%
Cap Rate
5.18%