249 Gray Rd Windham, Maine
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$68,600
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $472
- Occupancy
- 40%
$15k
$50k
$90k
$135k
$131,543 | $63,122 | $433 | 83.3% | 3 | 6 | 18 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$107,343 | $71,210 | $644 | 45.6% | 3 | 8 | 56 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.97 (39) | Profile | |
$101,730 | $38,502 | $461 | 60.5% | 3 | 7 | 51 | 4 | 1 | $290 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (75) | Profile | |
$93,610 | $70,580 | $561 | 45.7% | 3 | 6 | 62 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — | |
$87,493 | $63,677 | $521 | 46% | 3 | 6 | 60 | 4 | 1 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (77) | Profile |
Seasonality
Break-even
$4,855/mo
Avg profit / month
$212/mo
Best profit month
Aug $8,252
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.89%
Cap Rate
7.31%