228 Main St Madison, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$32,625
Annual Revenue
Median of 21 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $256
- Occupancy
- 35%
$10k
$20k
$35k
$50k
$48,826 | $33,331 | $205 | 65.2% | 3 | 8 | 34 | 4 | 2 | $125 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (148) | Profile | |
$47,981 | $35,890 | $351 | 37.4% | 2 | 6 | 55 | 4 | 1 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (41) | Profile | |
$46,297 | $21,319 | $277 | 45.7% | 2 | 6 | 75 | 4 | 1 | $25 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (44) | Profile | |
$46,175 | $36,681 | $312 | 40.6% | 2 | 6 | 28 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (36) | Profile | |
$42,410 | $9,790 | $244 | 47.7% | 4 | 10 | 40 | 4 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (172) | Profile |
Seasonality
Break-even
$3,272/mo
Avg profit / month
-$777/mo
Best profit month
Aug $1,802
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.79%
Cap Rate
3.35%