163 Jay Carter Rd Blue Hill, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$109,706
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $569
- Occupancy
- 53%
$10k
$75k
$135k
$205k
$203,879 | $65,812 | $695 | 80.4% | 3 | 6 | 80 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (56) | Profile | |
$182,522 | $51,902 | $799 | 62.6% | 3 | 8 | 97 | 4 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (50) | Profile | |
$172,007 | $24,083 | $765 | 61.6% | 3 | 6 | 84 | 3 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$157,485 | $68,319 | $892 | 48.4% | 3 | 10 | 62 | 6 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$153,263 | $51,596 | $586 | 71.6% | 3 | 10 | 107 | 5 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (42) | Profile |
Seasonality
Break-even
$5,046/mo
Avg profit / month
$2,748/mo
Best profit month
Aug $13,857
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
38.31%
Cap Rate
15.68%