16 York St Mars Hill, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$21,098
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $163
- Occupancy
- 35%
$5k
$20k
$35k
$50k
$50,292 | $15,700 | $181 | 76.3% | 2 | 4 | 59 | 2 | 1 | $30 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (71) | Profile | |
$33,618 | $13,974 | $194 | 47.4% | 3 | 6 | 77 | 4 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (40) | Profile | |
$29,663 | $19,837 | $196 | 41.5% | 4 | 8 | 18 | 6 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (15) | Profile | |
$28,308 | $12,905 | $199 | 39% | 3 | 6 | 64 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.5 (30) | — | |
$26,968 | $19,002 | $172 | 42.9% | 3 | 6 | 37 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile |
Seasonality
Break-even
$2,954/mo
Avg profit / month
-$1,213/mo
Best profit month
Aug $473
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-21.16%
Cap Rate
0.91%