237 Rock School House Rd Bristol, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$31,786
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $176
- Occupancy
- 49%
$5k
$25k
$50k
$75k
$71,787 | $31,556 | $316 | 62.3% | 1 | 4 | 44 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (22) | Profile | |
$49,936 | $24,401 | $223 | 61.4% | 1 | 4 | 68 | 2 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (139) | Profile | |
$49,469 | $12,837 | $263 | 51.4% | 1 | 2 | 46 | 1 | 1 | $70 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.91 (91) | Profile | |
$48,974 | $31,359 | $462 | 29.1% | 1 | 4 | 99 | 0 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4 (4) | — | |
$43,809 | $21,205 | $214 | 56.1% | 1 | 2 | 53 | 2 | 1 | $140 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.98 (119) | Profile |
Seasonality
Break-even
$3,167/mo
Avg profit / month
-$760/mo
Best profit month
Aug $1,102
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.87%
Cap Rate
3.23%