335 Eaton Hill Rd Rumford, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,473
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $317
- Occupancy
- 41%
$5k
$35k
$65k
$100k
$100,281 | $53,617 | $527 | 52.1% | 3 | 10 | 14 | 10 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile | |
$83,827 | $46,076 | $299 | 76.7% | 3 | 4 | 24 | 4 | 1 | $149 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (73) | Profile | |
$83,117 | $42,333 | $455 | 50% | 3 | 8 | 10 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$69,479 | $25,195 | $418 | 45.5% | 3 | 8 | 43 | 8 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (35) | Profile | |
$68,651 | $33,110 | $312 | 60.2% | 3 | 6 | 12 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile |
Seasonality
Break-even
$3,145/mo
Avg profit / month
$242/mo
Best profit month
Aug $3,743
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.15%
Cap Rate
8.09%