22 Lynn Ln Litchfield, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$46,367
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $343
- Occupancy
- 37%
$10k
$40k
$70k
$105k
$103,873 | $50,492 | $468 | 60.8% | 3 | 7 | 100 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (84) | Profile | |
$93,076 | $34,951 | $467 | 54.6% | 3 | 8 | 42 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$76,712 | $49,849 | $397 | 53% | 3 | 6 | 104 | 6 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (29) | Profile | |
$62,838 | $44,094 | $498 | 34.6% | 3 | 8 | 67 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile | |
$58,075 | $43,083 | $580 | 27.4% | 3 | 6 | 74 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (22) | — |
Seasonality
Break-even
$4,106/mo
Avg profit / month
-$312/mo
Best profit month
Aug $3,609
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.55%
Cap Rate
5.72%