21 Blacksmith Rd Wells, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$70,106
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $390
- Occupancy
- 49%
$10k
$70k
$135k
$200k
$199,802 | $73,021 | $889 | 61.6% | 2 | 8 | 61 | 4 | 1 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile | |
$190,493 | $92,612 | $877 | 59.5% | 2 | 8 | 96 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (86) | — | |
$126,489 | $52,780 | $626 | 55.4% | 2 | 6 | 74 | 4 | 1 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (24) | Profile | |
$119,784 | $36,773 | $1,172 | 28% | 2 | 16 | 99 | 3 | 1 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$104,579 | $31,102 | $542 | 52.9% | 2 | 9 | 111 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — |
Seasonality
Break-even
$4,626/mo
Avg profit / month
$642/mo
Best profit month
Aug $8,730
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.75%
Cap Rate
8.67%