2031 Carmel Rd N Newburgh, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,292
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 52%
$0k
$65k
$130k
$200k
$199,088 | $67,442 | $896 | 60.8% | 4 | 12 | 99 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$187,146 | $20,007 | $1,163 | 44.1% | 4 | 16 | 126 | 10 | 4 | $200 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (12) | Profile | |
$103,388 | $18,307 | $512 | 55.3% | 2 | 6 | 76 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (16) | Profile | |
$89,471 | $50,436 | $364 | 67.4% | 2 | 6 | 34 | 3 | 2 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (122) | Profile | |
$85,679 | $45,057 | $344 | 68.2% | 2 | 4 | 45 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (25) | — |
Seasonality
Break-even
$3,746/mo
Avg profit / month
$311/mo
Best profit month
Aug $6,094
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.81%
Cap Rate
8.01%