379 Hosmer Pond Rd Camden, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$35,696
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $216
- Occupancy
- 45%
$5k
$25k
$50k
$75k
$74,162 | $55,084 | $619 | 32.8% | 1 | 3 | 55 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (25) | Profile | |
$56,930 | $27,609 | $237 | 65.9% | 1 | 2 | 110 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (26) | — | |
$51,691 | $23,643 | $260 | 54.4% | 1 | 2 | 85 | 1 | 1 | $40 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (53) | Profile | |
$50,826 | $26,559 | $289 | 48.2% | 1 | 2 | 62 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (28) | — | |
$49,505 | $25,129 | $246 | 55.2% | 1 | 3 | 44 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (81) | Profile |
Seasonality
Break-even
$3,714/mo
Avg profit / month
-$655/mo
Best profit month
Aug $1,867
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-8.43%
Cap Rate
4.36%