162 ME-124 Minot, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$62,727
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $356
- Occupancy
- 48%
$10k
$50k
$85k
$120k
$120,284 | $48,492 | $404 | 81.5% | 3 | 8 | 21 | 6 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (100) | Profile | |
$93,529 | $59,018 | $528 | 48.5% | 3 | 7 | 76 | 4 | 1 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (246) | Profile | |
$91,190 | $59,843 | $521 | 47.9% | 3 | 7 | 78 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$75,579 | $22,443 | $423 | 49% | 3 | 7 | 120 | 5 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (69) | Profile | |
$72,620 | $21,932 | $398 | 50% | 3 | 6 | 57 | 6 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (31) | Profile |
Seasonality
Break-even
$4,366/mo
Avg profit / month
$631/mo
Best profit month
Aug $5,797
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
10.15%
Cap Rate
8.82%