304 Village Rd Jackson, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$42,329
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $275
- Occupancy
- 42%
$10k
$30k
$45k
$65k
$62,685 | $33,448 | $381 | 45% | 3 | 9 | 99 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (20) | Profile | |
$61,334 | $30,669 | $205 | 81.9% | 2 | 5 | 22 | 3 | 1 | $75 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.69 (68) | Profile | |
$60,825 | $32,309 | $202 | 82.4% | 2 | 6 | 47 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (48) | Profile | |
$60,045 | $25,805 | $353 | 46.6% | 2 | 4 | 42 | 2 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (22) | Profile | |
$50,765 | $32,254 | $388 | 35.9% | 3 | 10 | 45 | 8 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile |
Seasonality
Break-even
$4,426/mo
Avg profit / month
-$1,088/mo
Best profit month
Aug $2,363
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.69%
Cap Rate
3.81%