19 Lincoln St Eastport, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,669
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $280
- Occupancy
- 40%
$5k
$35k
$60k
$95k
$91,640 | $36,828 | $590 | 42.6% | 4 | 8 | 106 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$89,793 | $41,011 | $583 | 42.2% | 4 | 8 | 97 | 6 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 3.5 (2) | Profile | |
$79,870 | $36,592 | $332 | 65.8% | 4 | 8 | 86 | 5 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (171) | Profile | |
$57,227 | $23,337 | $318 | 49.3% | 2 | 4 | 81 | 2 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (47) | Profile | |
$54,406 | $31,403 | $636 | 23.5% | 4 | 8 | 135 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (57) | — |
Seasonality
Break-even
$3,044/mo
Avg profit / month
$154/mo
Best profit month
Aug $4,711
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.4%
Cap Rate
7.64%