180 Bremen Rd Waldoboro, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$44,272
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $339
- Occupancy
- 36%
$5k
$40k
$80k
$115k
$116,207 | $56,038 | $627 | 50.8% | 3 | 6 | 59 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$85,745 | $52,077 | $719 | 32.7% | 3 | 11 | 62 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$81,576 | $53,222 | $605 | 36.9% | 3 | 6 | 80 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$62,726 | $37,423 | $490 | 35.1% | 3 | 6 | 74 | 3 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$57,933 | $37,246 | $398 | 39.9% | 3 | 10 | 98 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — |
Seasonality
Break-even
$4,078/mo
Avg profit / month
-$547/mo
Best profit month
Aug $3,103
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.58%
Cap Rate
4.99%