21 Magnolia Ln Gardiner, Maine
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$52,784
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $333
- Occupancy
- 43%
$10k
$45k
$75k
$115k
$111,877 | $69,329 | $436 | 70.3% | 3 | 16 | 49 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (16) | — | |
$109,019 | $50,492 | $468 | 63.8% | 3 | 7 | 100 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (84) | Profile | |
$103,868 | $64,016 | $433 | 65.8% | 3 | 16 | 49 | 10 | 2 | $195 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (235) | Profile | |
$66,525 | $34,508 | $570 | 32% | 3 | 8 | 94 | 6 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (32) | Profile | |
$62,109 | $43,083 | $580 | 29.3% | 3 | 6 | 74 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (22) | — |
Seasonality
Break-even
$4,359/mo
Avg profit / month
-$228/mo
Best profit month
Aug $4,043
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.23%
Cap Rate
6.06%