189 Phinney Farm Rd Lincoln, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$36,882
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 42%
$0k
$40k
$75k
$110k
$110,453 | $52,544 | $500 | 60.5% | 3 | 12 | 25 | 7 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (70) | Profile | |
$59,285 | $19,711 | $218 | 74.4% | 1 | 8 | 47 | 6 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (23) | Profile | |
$57,785 | $28,007 | $311 | 50.9% | 3 | 6 | 49 | 5 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$55,185 | $23,394 | $305 | 49.6% | 3 | 8 | 105 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (29) | Profile | |
$54,533 | $28,972 | $327 | 45.6% | 3 | 8 | 68 | 5 | 1 | $155 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile |
Seasonality
Break-even
$3,033/mo
Avg profit / month
-$215/mo
Best profit month
Jul $2,470
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.76%
Cap Rate
5.56%