312 ME-162 Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$24,666
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $245
- Occupancy
- 28%
$5k
$15k
$30k
$45k
$42,079 | $18,012 | $267 | 43.2% | 4 | 12 | 69 | 7 | 2 | $100 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (8) | Profile | |
$29,606 | $14,167 | $268 | 30.2% | 3 | 10 | 39 | 5 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (22) | Profile | |
$29,318 | $19,057 | $416 | 19.3% | 3 | 8 | 87 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$29,154 | $21,725 | $353 | 22.6% | 4 | 10 | 72 | 7 | 1 | $150 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (34) | Profile | |
$28,893 | $17,623 | $189 | 41.9% | 3 | 4 | 13 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.35 (3) | — |
Seasonality
Break-even
$3,336/mo
Avg profit / month
-$1,525/mo
Best profit month
Aug $100
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-21.86%
Cap Rate
0.93%