23 Countryside Ln Bethel, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$48,453
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $404
- Occupancy
- 33%
$10k
$35k
$65k
$90k
$91,461 | $48,951 | $564 | 44.4% | 3 | 8 | 32 | 7 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile | |
$67,569 | $25,195 | $418 | 44.2% | 3 | 8 | 43 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (35) | Profile | |
$60,674 | $40,879 | $495 | 33.6% | 3 | 10 | 15 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$54,880 | $47,122 | $616 | 24.4% | 3 | 10 | 39 | 6 | 2 | $255 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (134) | Profile | |
$53,750 | $36,139 | $495 | 29.8% | 3 | 8 | 14 | 6 | 2 | $295 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile |
Seasonality
Break-even
$4,795/mo
Avg profit / month
-$6/mo
Best profit month
Aug $4,944
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
1.47%
Cap Rate
6.72%