16 Gray Park Gray, Maine
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$70,677
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $490
- Occupancy
- 39%
$15k
$50k
$90k
$125k
$126,238 | $63,122 | $433 | 79.9% | 3 | 6 | 18 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$111,776 | $83,921 | $1,336 | 22.9% | 3 | 12 | 46 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$108,059 | $33,913 | $518 | 57.2% | 3 | 7 | 75 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile | |
$102,134 | $71,210 | $644 | 43.4% | 3 | 8 | 56 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.97 (39) | Profile | |
$93,247 | $35,735 | $1,682 | 15.2% | 3 | 14 | 7 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$5,180/mo
Avg profit / month
$554/mo
Best profit month
Aug $9,656
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.33%
Cap Rate
8.13%