482 Grandview Ave Madawaska, Maine
3 bed • 1.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$31,417
Annual Revenue
Median of 18 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $269
- Occupancy
- 32%
$0k
$20k
$35k
$55k
$56,008 | $28,920 | $249 | 61.7% | 3 | 12 | 10 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (14) | Profile | |
$48,103 | $21,255 | $335 | 39.4% | 2 | 6 | 96 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$47,211 | $31,626 | $264 | 49% | 3 | 10 | 44 | 7 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (33) | Profile | |
$37,406 | $11,836 | $305 | 33.5% | 3 | 6 | 41 | 5 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$35,272 | $19,679 | $419 | 23.1% | 4 | 10 | 74 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (31) | Profile |
Seasonality
Break-even
$3,234/mo
Avg profit / month
-$901/mo
Best profit month
Aug $1,361
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-13.91%
Cap Rate
2.81%