199 Roberts Shore Rd Liberty, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$40,001
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $286
- Occupancy
- 38%
$5k
$25k
$45k
$70k
$66,871 | $10,792 | $425 | 43.1% | 3 | 5 | 82 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (28) | Profile | |
$64,972 | $39,659 | $284 | 62.7% | 2 | 7 | 52 | 4 | 2 | $83 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (199) | Profile | |
$59,972 | $43,086 | $304 | 54.1% | 3 | 6 | 54 | 3 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile | |
$56,112 | $17,684 | $442 | 34.8% | 2 | 4 | 119 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$52,789 | $34,130 | $469 | 30.8% | 3 | 6 | 62 | 4 | 2 | $185 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (77) | Profile |
Seasonality
Break-even
$4,118/mo
Avg profit / month
-$990/mo
Best profit month
Aug $2,242
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.73%
Cap Rate
3.76%