390 Sandy Shores Rd Warren, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$47,854
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 35%
$5k
$30k
$55k
$80k
$79,836 | $47,211 | $325 | 67.3% | 3 | 6 | 53 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (85) | Profile | |
$74,854 | $40,321 | $468 | 43.8% | 3 | 4 | 30 | 3 | 2 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (19) | Profile | |
$66,513 | $38,131 | $498 | 36.6% | 3 | 8 | 29 | 5 | 2 | $336 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (27) | Profile | |
$66,325 | $32,216 | $619 | 29.4% | 3 | 6 | 93 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (31) | — | |
$64,293 | $28,685 | $405 | 43.5% | 3 | 6 | 71 | 3 | 1 | $190 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (238) | Profile |
Seasonality
Break-even
$4,161/mo
Avg profit / month
-$301/mo
Best profit month
Aug $3,689
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-2.33%
Cap Rate
5.78%