22 Munroe Ln Topsham, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,510
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $260
- Occupancy
- 49%
$10k
$30k
$45k
$65k
$66,082 | $25,512 | $430 | 42.1% | 3 | 6 | 99 | 4 | 3 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (117) | Profile | |
$65,538 | $25,431 | $596 | 30.1% | 3 | 8 | 43 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$62,829 | $32,772 | $315 | 54.7% | 1 | 3 | 77 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (32) | Profile | |
$56,810 | $38,426 | $462 | 33.7% | 1 | 3 | 60 | 1 | 1 | $50 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (42) | Profile | |
$53,239 | $35,750 | $317 | 46% | 2 | 6 | 37 | 3 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (166) | Profile |
Seasonality
Break-even
$3,285/mo
Avg profit / month
$340/mo
Best profit month
Aug $5,613
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.07%
Cap Rate
8.51%