31 Main St Wilton, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$49,602
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 43%
$10k
$45k
$85k
$125k
$125,093 | $72,855 | $575 | 59.6% | 3 | 10 | 47 | 9 | 1 | $170 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (212) | Profile | |
$96,518 | $59,883 | $656 | 40.3% | 4 | 9 | 17 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (3) | Profile | |
$81,258 | $49,392 | $505 | 44.1% | 4 | 12 | 29 | 10 | 3 | $300 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$74,732 | $51,006 | $461 | 44.5% | 4 | 12 | 43 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.5 (20) | — | |
$74,331 | $34,631 | $348 | 58.5% | 3 | 6 | 79 | 5 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (30) | Profile |
Seasonality
Break-even
$3,822/mo
Avg profit / month
-$65/mo
Best profit month
Aug $3,818
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
0.69%
Cap Rate
6.5%