19 Bailey Rd Phippsburg, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$58,752
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $366
- Occupancy
- 44%
$5k
$35k
$60k
$95k
$92,456 | $44,431 | $394 | 64.3% | 2 | 4 | 52 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.45 (20) | Profile | |
$80,702 | $26,383 | $387 | 57.1% | 2 | 6 | 45 | 5 | 1 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (36) | Profile | |
$79,324 | $30,628 | $456 | 47.6% | 2 | 4 | 133 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$78,748 | $22,495 | $372 | 57.9% | 2 | 6 | 78 | 4 | 1 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile | |
$74,707 | $36,876 | $446 | 45.9% | 2 | 6 | 74 | 2 | 2 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile |
Seasonality
Break-even
$4,016/mo
Avg profit / month
$448/mo
Best profit month
Aug $7,304
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.62%
Cap Rate
8.4%