252 Gamage Ave Auburn, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$56,916
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $375
- Occupancy
- 42%
$5k
$30k
$50k
$80k
$76,612 | $33,718 | $792 | 26.5% | 4 | 12 | 120 | 11 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4 (1) | Profile | |
$75,268 | $22,443 | $423 | 48.8% | 3 | 7 | 120 | 5 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (69) | Profile | |
$75,103 | $31,899 | $501 | 41.1% | 4 | 8 | 31 | 6 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (15) | Profile | |
$74,607 | $42,265 | $468 | 43.7% | 4 | 8 | 75 | 5 | 3 | $245 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$72,295 | $21,932 | $398 | 49.8% | 3 | 6 | 57 | 6 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (31) | Profile |
Seasonality
Break-even
$3,958/mo
Avg profit / month
$498/mo
Best profit month
Aug $5,103
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.35%
Cap Rate
8.64%