386 Foster Rd Littleton, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$20,526
Annual Revenue
Median of 6 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $154
- Occupancy
- 36%
$5k
$15k
$25k
$35k
$33,659 | $12,046 | $228 | 40.4% | 2 | 4 | 105 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (15) | Profile | |
$25,758 | $19,055 | $179 | 39.5% | 2 | 4 | 23 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile | |
$24,744 | $13,314 | $116 | 58.6% | 2 | 4 | 51 | 2 | 1 | $20 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (315) | Profile | |
$16,308 | $10,841 | $119 | 37.6% | 1 | 6 | 25 | 4 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.94 (278) | Profile | |
$13,886 | $9,504 | $181 | 21% | 2 | 6 | 22 | 4 | 2 | $40 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (154) | Profile |
Seasonality
Break-even
$3,129/mo
Avg profit / month
-$1,770/mo
Best profit month
Jul -$434
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-28.59%
Cap Rate
-0.4%