26 Dole Hill Rd Holden, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,314
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $336
- Occupancy
- 42%
$10k
$30k
$50k
$75k
$73,841 | $32,471 | $584 | 34.6% | 3 | 10 | 52 | 13 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (50) | Profile | |
$70,832 | $52,545 | $555 | 35% | 3 | 12 | 39 | 7 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (175) | Profile | |
$66,096 | $31,258 | $476 | 38% | 3 | 8 | 90 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (20) | — | |
$65,922 | $40,843 | $361 | 50.1% | 3 | 6 | 56 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (41) | — | |
$61,342 | $44,099 | $349 | 48.2% | 3 | 6 | 33 | 3 | 2 | $168 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (130) | Profile |
Seasonality
Break-even
$4,938/mo
Avg profit / month
-$734/mo
Best profit month
Aug $5,258
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.91%
Cap Rate
4.98%