18 Pleasant St Fort Kent, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$30,820
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 38%
$15k
$20k
$30k
$40k
$36,956 | $28,146 | $294 | 34.4% | 4 | 10 | 35 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (24) | — | |
$36,543 | $19,907 | $285 | 35.1% | 2 | 9 | 64 | 7 | 2 | $75 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (74) | Profile | |
$34,848 | $27,790 | $274 | 34.8% | 4 | 10 | 33 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (154) | Profile | |
$34,063 | $8,814 | $206 | 45.4% | 2 | 6 | 109 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$32,506 | $21,833 | $284 | 31.3% | 2 | 11 | 80 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (17) | — |
Seasonality
Break-even
$3,104/mo
Avg profit / month
-$606/mo
Best profit month
Aug $1,816
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.81%
Cap Rate
3.77%