2 Marshall Dr Falmouth, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$67,260
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $364
- Occupancy
- 51%
$20k
$45k
$70k
$95k
$92,852 | $36,650 | $460 | 55.3% | 2 | 5 | 84 | 3 | 2 | $325 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (30) | Profile | |
$89,481 | $45,172 | $408 | 60% | 2 | 4 | 44 | 2 | 1 | $125 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.98 (100) | Profile | |
$86,066 | $46,738 | $440 | 53.5% | 2 | 6 | 37 | 3 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.65 (48) | Profile | |
$83,762 | $43,295 | $659 | 34.8% | 2 | 4 | 62 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (37) | — | |
$80,119 | $32,742 | $322 | 68.1% | 2 | 4 | 70 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (61) | — |
Seasonality
Break-even
$4,808/mo
Avg profit / month
$634/mo
Best profit month
Aug $8,551
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.18%
Cap Rate
8.53%