238 Merrill Rd Levant, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$35,263
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 38%
$15k
$30k
$40k
$55k
$54,835 | $31,045 | $298 | 50.4% | 2 | 6 | 60 | 3 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (242) | Profile | |
$44,540 | $12,016 | $245 | 49.9% | 2 | 6 | 37 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (103) | Profile | |
$36,518 | $26,976 | $356 | 28.1% | 3 | 9 | 47 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (163) | Profile | |
$34,008 | $22,009 | $458 | 20.3% | 3 | 8 | 128 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.45 (63) | — | |
$27,498 | $12,402 | $184 | 41% | 2 | 4 | 41 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (82) | Profile |
Seasonality
Break-even
$4,223/mo
Avg profit / month
-$1,389/mo
Best profit month
Aug $2,651
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.56%
Cap Rate
2.86%