28 Farwell St Lisbon, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,834
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $257
- Occupancy
- 42%
$5k
$50k
$100k
$155k
$152,610 | $71,739 | $603 | 69.4% | 2 | 4 | 43 | 2 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (389) | Profile | |
$122,308 | $80,040 | $512 | 65.4% | 2 | 4 | 49 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (13) | — | |
$73,750 | $31,899 | $501 | 40.3% | 4 | 8 | 31 | 6 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (15) | Profile | |
$64,220 | $44,094 | $498 | 35.4% | 3 | 8 | 67 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile | |
$63,865 | $25,512 | $430 | 40.7% | 3 | 6 | 99 | 4 | 3 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (117) | Profile |
Seasonality
Break-even
$3,857/mo
Avg profit / month
-$666/mo
Best profit month
Aug $2,632
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.71%
Cap Rate
4.46%