29 Hyson Rd Plymouth, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$39,515
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $299
- Occupancy
- 36%
$15k
$30k
$45k
$65k
$61,872 | $33,448 | $381 | 44.4% | 3 | 9 | 99 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (20) | Profile | |
$55,516 | $38,675 | $465 | 32.7% | 3 | 8 | 53 | 5 | 2 | $159 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (36) | Profile | |
$55,415 | $26,110 | $366 | 41.5% | 3 | 6 | 41 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (13) | Profile | |
$53,842 | $31,045 | $298 | 49.5% | 2 | 6 | 60 | 3 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (242) | Profile | |
$51,258 | $36,222 | $474 | 29.6% | 3 | 8 | 56 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (16) | — |
Seasonality
Break-even
$3,396/mo
Avg profit / month
-$253/mo
Best profit month
Aug $2,995
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.7%
Cap Rate
5.61%