4 Lyn Rd Buckfield, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,086
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $348
- Occupancy
- 40%
$5k
$35k
$70k
$105k
$103,612 | $45,234 | $350 | 81.1% | 3 | 6 | 35 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$72,620 | $33,718 | $792 | 25.1% | 4 | 12 | 120 | 11 | 4 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4 (1) | Profile | |
$72,523 | $42,265 | $468 | 42.5% | 4 | 8 | 75 | 5 | 3 | $245 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$68,115 | $33,290 | $645 | 28.9% | 4 | 14 | 59 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 1.5 (2) | — | |
$60,422 | $30,151 | $528 | 31.3% | 4 | 10 | 70 | 5 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (178) | Profile |
Seasonality
Break-even
$3,708/mo
Avg profit / month
-$314/mo
Best profit month
Aug $3,194
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-3.14%
Cap Rate
5.54%