3 Cottrell Rd Dixmont, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$31,621
Annual Revenue
Median of 8 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $178
- Occupancy
- 49%
$15k
$30k
$45k
$60k
$59,835 | $25,805 | $353 | 46.5% | 2 | 4 | 42 | 2 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (22) | Profile | |
$52,129 | $36,634 | $210 | 68.1% | 3 | 7 | 52 | 2 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (119) | Profile | |
$37,243 | $25,679 | $200 | 50.9% | 2 | 6 | 52 | 4 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (224) | Profile | |
$34,875 | $15,541 | $183 | 52.3% | 2 | 4 | 46 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (59) | Profile | |
$28,367 | $11,950 | $203 | 38.2% | 3 | 6 | 67 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (67) | Profile |
Seasonality
Break-even
$3,574/mo
Avg profit / month
-$1,231/mo
Best profit month
Aug $1,190
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-16.28%
Cap Rate
2.33%