31 Daggett St Portland, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$106,913
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $540
- Occupancy
- 54%
$5k
$70k
$130k
$200k
$196,736 | $124,311 | $903 | 59.7% | 3 | 8 | 72 | 3 | 2 | $150 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.74 (19) | Profile | |
$174,891 | $88,546 | $582 | 82.4% | 3 | 6 | 13 | 3 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (45) | Profile | |
$150,801 | $66,353 | $622 | 66.4% | 3 | 6 | 85 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (9) | — | |
$144,354 | $64,840 | $566 | 69.9% | 3 | 6 | 82 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (55) | Profile | |
$136,794 | $70,180 | $614 | 61.1% | 3 | 8 | 47 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (67) | — |
Seasonality
Break-even
$5,556/mo
Avg profit / month
$2,950/mo
Best profit month
Aug $15,714
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.89%
Cap Rate
14.97%