38 Lake Farm Cir Jefferson, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$42,151
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $269
- Occupancy
- 43%
$5k
$40k
$75k
$115k
$113,525 | $53,039 | $629 | 49.5% | 3 | 12 | 101 | 7 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$91,970 | $52,077 | $719 | 35% | 3 | 11 | 62 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$86,651 | $53,222 | $605 | 39.2% | 3 | 6 | 80 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$75,651 | $35,772 | $290 | 71.6% | 2 | 6 | 59 | 4 | 1 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (69) | Profile | |
$66,918 | $37,423 | $490 | 37.5% | 3 | 6 | 74 | 3 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile |
Seasonality
Break-even
$4,111/mo
Avg profit / month
-$1,011/mo
Best profit month
Aug $2,254
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.24%
Cap Rate
3.7%