21 Smalleytown Rd St. George, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,335
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $436
- Occupancy
- 34%
$10k
$45k
$80k
$115k
$116,196 | $19,128 | $474 | 67.1% | 2 | 4 | 51 | 2 | 1 | $200 | ❌ | ❌ | ❌ | No / No | ✅ | ⭐️ 4.95 (61) | Profile | |
$88,656 | $42,424 | $504 | 48.2% | 3 | 6 | 183 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (51) | — | |
$79,301 | $47,211 | $325 | 66.8% | 3 | 6 | 53 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (85) | Profile | |
$74,032 | $40,321 | $468 | 43.4% | 3 | 4 | 30 | 3 | 2 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (19) | Profile | |
$67,021 | $40,227 | $461 | 39.8% | 3 | 6 | 117 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (86) | — |
Seasonality
Break-even
$4,015/mo
Avg profit / month
$398/mo
Best profit month
Aug $4,961
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.61%
Cap Rate
8.2%