22 Meadow St Bingham, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$27,406
Annual Revenue
Median of 12 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $255
- Occupancy
- 29%
$5k
$25k
$45k
$65k
$65,549 | $25,167 | $329 | 54.5% | 3 | 8 | 45 | 5 | 2 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.56 (16) | Profile | |
$49,778 | $17,223 | $430 | 31.7% | 4 | 11 | 41 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (102) | Profile | |
$49,445 | $35,677 | $418 | 32.4% | 3 | 8 | 46 | 8 | 1 | $160 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.81 (121) | Profile | |
$44,813 | $24,886 | $359 | 34.2% | 3 | 4 | 130 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$42,269 | $24,389 | $365 | 31.7% | 3 | 8 | 47 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.25 (9) | — |
Seasonality
Break-even
$2,943/mo
Avg profit / month
-$988/mo
Best profit month
Feb $474
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.63%
Cap Rate
1.78%