21 Cutler Rd East Machias, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,280
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $271
- Occupancy
- 55%
$5k
$30k
$55k
$85k
$83,913 | $24,964 | $631 | 36.5% | 3 | 10 | 87 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$83,460 | $44,519 | $288 | 79.5% | 2 | 4 | 43 | 4 | 1 | $115 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (250) | Profile | |
$75,027 | $35,023 | $338 | 60.8% | 2 | 4 | 52 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (159) | Profile | |
$72,859 | $42,050 | $322 | 62.1% | 2 | 4 | 63 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (83) | — | |
$69,853 | $26,976 | $389 | 49.2% | 4 | 10 | 85 | 7 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile |
Seasonality
Break-even
$3,117/mo
Avg profit / month
$1,230/mo
Best profit month
Aug $7,426
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
34.37%
Cap Rate
15.42%