33 Belfast Augusta Rd Searsmont, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,968
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $278
- Occupancy
- 36%
$5k
$35k
$65k
$95k
$94,290 | $39,096 | $963 | 26.8% | 3 | 10 | 167 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (25) | — | |
$60,068 | $43,086 | $304 | 54.1% | 3 | 6 | 54 | 3 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile | |
$52,919 | $34,130 | $469 | 30.9% | 3 | 6 | 62 | 4 | 2 | $185 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (77) | Profile | |
$51,952 | $33,705 | $402 | 35.4% | 3 | 8 | 73 | 6 | 1 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (122) | Profile | |
$48,919 | $29,237 | $238 | 56.2% | 2 | 4 | 54 | 3 | 2 | $95 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (75) | Profile |
Seasonality
Break-even
$3,982/mo
Avg profit / month
-$1,216/mo
Best profit month
Aug $1,642
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.85%
Cap Rate
3%