451 S Shore Dr Rangeley, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$45,131
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $422
- Occupancy
- 29%
$5k
$30k
$60k
$90k
$89,719 | $24,879 | $1,343 | 18.3% | 3 | 8 | 80 | 6 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (2) | Profile | |
$81,775 | $36,042 | $608 | 36.8% | 3 | 8 | 56 | 5 | 2 | $394 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.33 (3) | Profile | |
$76,920 | $45,649 | $540 | 39% | 3 | 8 | 73 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (46) | — | |
$75,000 | $50,588 | $467 | 44% | 3 | 8 | 73 | 6 | 2 | $230 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (16) | Profile | |
$71,490 | $14,737 | $522 | 37.5% | 3 | 8 | 99 | 5 | 2 | $369 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile |
Seasonality
Break-even
$4,741/mo
Avg profit / month
-$1,330/mo
Best profit month
Feb $1,222
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.99%
Cap Rate
3.54%