364 Morrison Farm Rd Mariaville, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$52,767
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $280
- Occupancy
- 52%
$5k
$45k
$80k
$120k
$119,792 | $42,377 | $485 | 67.7% | 2 | 8 | 51 | 5 | 1 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (107) | Profile | |
$93,043 | $42,221 | $416 | 61.2% | 2 | 7 | 59 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (64) | Profile | |
$78,540 | $32,054 | $411 | 52.3% | 2 | 8 | 76 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.45 (49) | — | |
$75,236 | $27,748 | $277 | 74.4% | 2 | 6 | 43 | 3 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.99 (137) | Profile | |
$72,294 | $29,324 | $383 | 51.7% | 2 | 8 | 65 | 4 | 2 | $147 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile |
Seasonality
Break-even
$4,492/mo
Avg profit / month
-$391/mo
Best profit month
Aug $4,818
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.09%
Cap Rate
5.64%