46 Wilkes St Waterville, Maine
4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$74,336
Annual Revenue
Median of 10 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $455
- Occupancy
- 45%
$20k
$65k
$110k
$160k
$158,646 | $59,129 | $688 | 63.2% | 4 | 8 | 16 | 4 | 3 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$103,246 | $54,768 | $678 | 41.7% | 4 | 8 | 24 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 1.85 (3) | — | |
$97,035 | $47,668 | $567 | 46.9% | 4 | 8 | 26 | 5 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (24) | Profile | |
$96,011 | $61,177 | $326 | 80.8% | 4 | 10 | 24 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (46) | — | |
$76,880 | $36,296 | $428 | 49.2% | 4 | 10 | 72 | 5 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.44 (61) | Profile |
Seasonality
Break-even
$4,259/mo
Avg profit / month
$1,358/mo
Best profit month
Aug $5,477
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.68%
Cap Rate
11.83%