31 Morgan Pitch Rd Brooks, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,347
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $357
- Occupancy
- 44%
$15k
$60k
$105k
$155k
$152,139 | $93,205 | $709 | 58.8% | 3 | 6 | 32 | 3 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile | |
$114,443 | $39,063 | $731 | 42.9% | 3 | 6 | 108 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$106,601 | $43,815 | $682 | 42.8% | 3 | 6 | 161 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (50) | — | |
$106,292 | $50,737 | $347 | 83.9% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.93 (259) | Profile | |
$59,377 | $29,276 | $341 | 47.7% | 3 | 6 | 71 | 3 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile |
Seasonality
Break-even
$4,755/mo
Avg profit / month
-$374/mo
Best profit month
Aug $3,887
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.54%
Cap Rate
5.77%