31 Sylvester Estates Dr Greene, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$50,967
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $421
- Occupancy
- 33%
$5k
$30k
$60k
$95k
$92,206 | $34,951 | $467 | 54% | 3 | 8 | 42 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (49) | Profile | |
$87,628 | $39,071 | $405 | 59.3% | 3 | 6 | 28 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$72,106 | $14,689 | $550 | 35.9% | 3 | 6 | 27 | 3 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (3) | — | |
$62,271 | $44,094 | $498 | 34.3% | 3 | 8 | 67 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile | |
$59,118 | $32,973 | $422 | 38.4% | 3 | 8 | 60 | 5 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile |
Seasonality
Break-even
$4,010/mo
Avg profit / month
$94/mo
Best profit month
Aug $4,338
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.02%
Cap Rate
7.08%