18 School St Addison, Maine
3 bed ā¢ 1 bath ā¢ 8 guests
Purchase Price
Est. $NaN/mo
$52,170
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $283
- Occupancy
- 51%
$10k
$30k
$55k
$75k
$75,892 | $39,883 | $308 | 67.6% | 3 | 7 | 79 | 3 | 2 | $180 | ā | ā | ā | Yes / Yes | ā | āļø 5 (96) | Profile | |
$75,326 | $39,291 | $305 | 67.6% | 3 | 6 | 79 | 3 | 2 | $0 | ā | ā | ā | Yes / Yes | ā | āļø 2.5 (12) | ā | |
$72,508 | $33,505 | $366 | 54.3% | 3 | 8 | 40 | 6 | 2 | $0 | ā | ā | ā | Yes / Yes | ā | āļø 5 (16) | Profile | |
$58,844 | $35,356 | $275 | 58.7% | 3 | 5 | 46 | 3 | 1 | $115 | ā | ā | ā | Yes / Yes | ā | āļø 4.97 (136) | Profile | |
$56,558 | $27,953 | $274 | 56.5% | 3 | 6 | 83 | 5 | 1 | $100 | ā | ā | ā | Yes / Yes | ā | āļø 4.89 (36) | Profile |
Seasonality
Break-even
$4,303/mo
Avg profit / month
-$408/mo
Best profit month
Aug $4,529
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.49%
Cap Rate
5.52%