431 East Ave Lewiston, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,310
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $311
- Occupancy
- 40%
$5k
$25k
$50k
$75k
$73,526 | $31,899 | $501 | 40.2% | 4 | 8 | 31 | 6 | 1 | $50 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (15) | Profile | |
$73,503 | $42,265 | $468 | 43.1% | 4 | 8 | 75 | 5 | 3 | $245 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (31) | Profile | |
$71,037 | $21,932 | $398 | 48.9% | 3 | 6 | 57 | 6 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (31) | Profile | |
$70,736 | $40,420 | $335 | 57.8% | 3 | 6 | 37 | 4 | 1 | $90 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (124) | Profile | |
$64,083 | $44,094 | $498 | 35.3% | 3 | 8 | 67 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile |
Seasonality
Break-even
$3,718/mo
Avg profit / month
-$474/mo
Best profit month
Aug $2,878
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.48%
Cap Rate
4.98%