22 Morse St Freeport, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$80,343
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $451
- Occupancy
- 49%
$15k
$70k
$125k
$180k
$181,325 | $118,530 | $939 | 52.9% | 4 | 8 | 115 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$174,955 | $102,500 | $900 | 53.3% | 4 | 8 | 110 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$157,467 | $71,739 | $603 | 71.6% | 2 | 4 | 43 | 2 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (389) | Profile | |
$154,582 | $40,868 | $854 | 49.6% | 4 | 8 | 72 | 5 | 2 | $250 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$126,480 | $80,040 | $512 | 67.7% | 2 | 4 | 49 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — |
Seasonality
Break-even
$5,474/mo
Avg profit / month
$1,031/mo
Best profit month
Aug $10,791
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
11.95%
Cap Rate
9.22%