477 Stetson Rd Kenduskeag, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$55,056
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $328
- Occupancy
- 46%
$5k
$50k
$90k
$135k
$133,696 | $81,690 | $1,239 | 29.6% | 2 | 11 | 6 | 5 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.45 (29) | Profile | |
$91,541 | $45,305 | $513 | 48.9% | 4 | 8 | 37 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$89,325 | $34,524 | $453 | 54.1% | 3 | 9 | 53 | 8 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (48) | Profile | |
$82,881 | $38,666 | $516 | 44% | 3 | 6 | 111 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (97) | Profile | |
$76,814 | $37,438 | $354 | 59.4% | 3 | 8 | 63 | 5 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (45) | Profile |
Seasonality
Break-even
$3,762/mo
Avg profit / month
$484/mo
Best profit month
Aug $6,537
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.81%
Cap Rate
8.75%