35 Estates Dr Manchester, Maine
2 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
$43,094
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $302
- Occupancy
- 39%
$5k
$25k
$50k
$75k
$73,277 | $31,419 | $310 | 64.8% | 2 | 4 | 29 | 1 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$64,216 | $43,409 | $305 | 57.7% | 2 | 6 | 54 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (110) | Profile | |
$61,277 | $44,424 | $705 | 23.8% | 2 | 4 | 34 | 2 | 1 | $250 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (136) | Profile | |
$58,323 | $44,081 | $681 | 23.5% | 2 | 4 | 36 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (6) | — | |
$55,252 | $39,360 | $650 | 23.3% | 2 | 5 | 36 | 3 | 1 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (51) | Profile |
Seasonality
Break-even
$3,833/mo
Avg profit / month
-$503/mo
Best profit month
Aug $3,005
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.69%
Cap Rate
4.96%