22 Crane Rd Winter Harbor, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$67,402
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $410
- Occupancy
- 45%
$5k
$125k
$245k
$370k
$370,650 | $122,358 | $2,512 | 40.4% | 4 | 8 | 119 | 9 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.57 (7) | Profile | |
$358,685 | $169,440 | $1,318 | 74.6% | 4 | 8 | 16 | 6 | 4 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile | |
$206,548 | $62,957 | $1,505 | 37.6% | 4 | 8 | 121 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (35) | — | |
$103,085 | $51,515 | $461 | 61.3% | 3 | 8 | 93 | 5 | 1 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile | |
$93,979 | $37,953 | $481 | 53.5% | 3 | 7 | 85 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — |
Seasonality
Break-even
$3,673/mo
Avg profit / month
$1,867/mo
Best profit month
Aug $8,890
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
41.62%
Cap Rate
16.97%