231 Flintlock Village Rd Wells, Maine
4 bed • 3 bath • 10 guests
Purchase Price
Est. $NaN/mo
$123,379
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $741
- Occupancy
- 46%
$20k
$105k
$190k
$280k
$277,115 | $70,263 | $1,344 | 56.5% | 4 | 13 | 73 | 9 | 2 | $500 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (11) | Profile | |
$226,117 | $91,208 | $1,056 | 58.7% | 4 | 9 | 115 | 5 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (51) | Profile | |
$207,739 | $89,235 | $901 | 63.1% | 4 | 8 | 118 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (23) | — | |
$186,620 | $45,783 | $852 | 60% | 4 | 10 | 56 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (15) | Profile | |
$179,217 | $64,785 | $2,626 | 18.7% | 4 | 10 | 42 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | — |
Seasonality
Break-even
$5,749/mo
Avg profit / month
$3,699/mo
Best profit month
Jul $19,484
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
44.04%
Cap Rate
17.18%