17 Granite Heights Jay, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$62,921
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $382
- Occupancy
- 45%
$10k
$60k
$110k
$165k
$161,835 | $101,257 | $725 | 61.1% | 3 | 10 | 46 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$126,635 | $72,855 | $575 | 60.4% | 3 | 10 | 47 | 9 | 1 | $170 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (212) | Profile | |
$98,390 | $59,883 | $656 | 41.1% | 4 | 9 | 17 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (3) | Profile | |
$82,568 | $49,392 | $505 | 44.8% | 4 | 12 | 29 | 10 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$75,971 | $51,006 | $461 | 45.2% | 4 | 12 | 43 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.5 (20) | — |
Seasonality
Break-even
$3,398/mo
Avg profit / month
$948/mo
Best profit month
Aug $5,440
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.98%
Cap Rate
11.91%