29 Webbs Mills Rd Raymond, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$32,196
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $193
- Occupancy
- 46%
$5k
$45k
$90k
$135k
$134,060 | $97,786 | $812 | 45.3% | 1 | 2 | 50 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (8) | — | |
$82,571 | $43,601 | $270 | 83.8% | 1 | 2 | 21 | 2 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.96 (240) | Profile | |
$64,409 | $23,613 | $298 | 59.1% | 1 | 4 | 111 | 2 | 1 | $181 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.35 (23) | Profile | |
$62,979 | $29,130 | $317 | 54.4% | 1 | 3 | 42 | 2 | 1 | $90 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (76) | Profile | |
$55,937 | $17,588 | $257 | 59.6% | 1 | 2 | 74 | 1 | 1 | $100 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.83 (87) | Profile |
Seasonality
Break-even
$3,325/mo
Avg profit / month
-$843/mo
Best profit month
Aug $2,777
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.21%
Cap Rate
3.19%