21 Pinhook Rd Bridgton, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,368
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $388
- Occupancy
- 33%
$10k
$40k
$65k
$95k
$96,466 | $16,615 | $776 | 34.1% | 4 | 10 | 110 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$93,527 | $64,446 | $482 | 53.1% | 4 | 8 | 45 | 5 | 2 | $230 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (270) | Profile | |
$88,089 | $66,261 | $663 | 36.4% | 4 | 10 | 99 | 7 | 3 | $245 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (138) | Profile | |
$81,796 | $24,401 | $1,056 | 21.2% | 4 | 8 | 178 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (14) | Profile | |
$74,101 | $31,656 | $302 | 67.3% | 3 | 6 | 49 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile |
Seasonality
Break-even
$3,674/mo
Avg profit / month
-$65/mo
Best profit month
Aug $3,666
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.67%
Cap Rate
6.48%