31 Evergreen Dr China, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$35,607
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $240
- Occupancy
- 41%
$5k
$40k
$70k
$105k
$106,499 | $69,329 | $436 | 66.9% | 3 | 16 | 49 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (16) | — | |
$104,760 | $53,039 | $629 | 45.6% | 3 | 12 | 101 | 7 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$98,849 | $64,016 | $433 | 62.6% | 3 | 16 | 49 | 10 | 2 | $195 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (235) | Profile | |
$68,715 | $28,668 | $431 | 43.7% | 3 | 8 | 42 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile | |
$64,593 | $10,792 | $425 | 41.6% | 3 | 5 | 82 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (28) | Profile |
Seasonality
Break-even
$3,961/mo
Avg profit / month
-$1,047/mo
Best profit month
Aug $1,966
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-12%
Cap Rate
3.44%