40 Reed Rd Windsor, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$37,263
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $241
- Occupancy
- 42%
$10k
$40k
$75k
$110k
$106,550 | $69,329 | $436 | 67% | 3 | 16 | 49 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.25 (16) | — | |
$104,846 | $53,039 | $629 | 45.7% | 3 | 12 | 101 | 7 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$98,897 | $64,016 | $433 | 62.6% | 3 | 16 | 49 | 10 | 2 | $195 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (235) | Profile | |
$83,810 | $52,077 | $719 | 31.9% | 3 | 11 | 62 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$68,781 | $28,668 | $431 | 43.7% | 3 | 8 | 42 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile |
Seasonality
Break-even
$4,252/mo
Avg profit / month
-$1,294/mo
Best profit month
Aug $1,764
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.46%
Cap Rate
3.13%