270 Horseback Rd Carmel, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,738
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $264
- Occupancy
- 50%
$15k
$40k
$65k
$95k
$92,282 | $34,524 | $453 | 55.9% | 3 | 9 | 53 | 8 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (48) | Profile | |
$72,797 | $41,314 | $337 | 59.1% | 4 | 16 | 40 | 11 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (24) | Profile | |
$67,733 | $35,195 | $294 | 63.2% | 2 | 4 | 57 | 4 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (67) | Profile | |
$58,227 | $34,560 | $292 | 54.5% | 2 | 6 | 62 | 5 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (129) | Profile | |
$56,903 | $31,045 | $298 | 52.3% | 2 | 6 | 60 | 3 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (242) | Profile |
Seasonality
Break-even
$4,543/mo
Avg profit / month
$392/mo
Best profit month
Aug $7,426
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
6.47%
Cap Rate
7.92%