17 Alley Ln Troy, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$37,917
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $243
- Occupancy
- 43%
$5k
$25k
$45k
$65k
$63,970 | $33,448 | $381 | 45.9% | 3 | 9 | 99 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (20) | Profile | |
$47,076 | $26,941 | $310 | 41.5% | 3 | 9 | 90 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$46,118 | $24,191 | $216 | 58.5% | 2 | 4 | 85 | 3 | 1 | $85 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (73) | Profile | |
$43,203 | $22,201 | $203 | 58.3% | 1 | 2 | 65 | 1 | 1 | $75 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (108) | Profile | |
$41,854 | $25,846 | $259 | 44.3% | 2 | 4 | 33 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.94 (18) | Profile |
Seasonality
Break-even
$2,839/mo
Avg profit / month
$206/mo
Best profit month
Aug $3,415
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.67%
Cap Rate
8.15%