27 Rowdy Ln Burnham, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$41,915
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 48%
$10k
$35k
$55k
$80k
$78,776 | $23,459 | $358 | 60.3% | 2 | 6 | 84 | 4 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (66) | Profile | |
$64,734 | $33,448 | $381 | 46.5% | 3 | 9 | 99 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (20) | Profile | |
$64,699 | $41,908 | $318 | 55.7% | 3 | 6 | 44 | 3 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (62) | Profile | |
$64,387 | $15,028 | $206 | 85.5% | 3 | 6 | 43 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (78) | Profile | |
$54,382 | $19,703 | $382 | 39% | 3 | 6 | 83 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (30) | Profile |
Seasonality
Break-even
$4,204/mo
Avg profit / month
-$948/mo
Best profit month
Aug $2,218
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-9.95%
Cap Rate
3.96%