31 Spruce St East Millinocket, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$25,451
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $223
- Occupancy
- 31%
$5k
$20k
$30k
$50k
$47,462 | $20,278 | $341 | 38.1% | 3 | 5 | 35 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (60) | Profile | |
$44,039 | $34,132 | $229 | 52.7% | 3 | 8 | 55 | 5 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (180) | Profile | |
$33,223 | $20,843 | $287 | 31.7% | 3 | 10 | 42 | 8 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (32) | Profile | |
$31,326 | $21,146 | $187 | 46% | 3 | 6 | 46 | 3 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (171) | Profile | |
$28,613 | $18,617 | $239 | 32.8% | 3 | 8 | 59 | 4 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (124) | Profile |
Seasonality
Break-even
$2,651/mo
Avg profit / month
-$552/mo
Best profit month
Aug $1,482
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.73%
Cap Rate
3.08%