245 N Palermo Rd Palermo, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$35,459
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $298
- Occupancy
- 33%
$5k
$35k
$70k
$105k
$104,378 | $53,039 | $629 | 45.5% | 3 | 12 | 101 | 7 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$64,344 | $10,792 | $425 | 41.5% | 3 | 5 | 82 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (28) | Profile | |
$50,833 | $34,130 | $469 | 29.7% | 3 | 6 | 62 | 4 | 2 | $185 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (77) | Profile | |
$50,143 | $33,705 | $402 | 34.2% | 3 | 8 | 73 | 6 | 1 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (122) | Profile | |
$43,912 | $31,861 | $366 | 32.8% | 3 | 8 | 72 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.35 (15) | — |
Seasonality
Break-even
$4,014/mo
Avg profit / month
-$1,113/mo
Best profit month
Aug $1,886
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12.53%
Cap Rate
3.32%