180 Mill St Auburn, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$35,294
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 43%
$5k
$25k
$45k
$70k
$69,606 | $40,420 | $335 | 56.8% | 3 | 6 | 37 | 4 | 1 | $90 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (124) | Profile | |
$69,324 | $21,932 | $398 | 47.7% | 3 | 6 | 57 | 6 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (31) | Profile | |
$62,072 | $34,246 | $216 | 78.8% | 2 | 6 | 37 | 3 | 1 | $110 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (76) | Profile | |
$56,903 | $25,143 | $426 | 36.6% | 3 | 6 | 92 | 4 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (65) | Profile | |
$54,743 | $41,187 | $463 | 32.4% | 3 | 8 | 37 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (16) | — |
Seasonality
Break-even
$2,671/mo
Avg profit / month
$135/mo
Best profit month
Aug $3,091
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.27%
Cap Rate
7.79%