30 Admontem Ave Rockland, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$39,713
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $306
- Occupancy
- 36%
$0k
$35k
$70k
$105k
$102,360 | $41,963 | $434 | 64.7% | 2 | 4 | 72 | 2 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (172) | Profile | |
$87,813 | $48,826 | $428 | 56.2% | 2 | 5 | 46 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (77) | Profile | |
$79,682 | $41,014 | $418 | 52.3% | 2 | 4 | 61 | 2 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (127) | Profile | |
$65,207 | $40,838 | $391 | 45.7% | 2 | 5 | 49 | 2 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (128) | Profile | |
$64,502 | $24,293 | $275 | 64.3% | 1 | 2 | 41 | 1 | 1 | $120 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (81) | Profile |
Seasonality
Break-even
$3,520/mo
Avg profit / month
-$545/mo
Best profit month
Aug $2,589
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.29%
Cap Rate
4.55%