50 Exchange St Portland, Maine
2 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$108,479
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $599
- Occupancy
- 50%
$30k
$100k
$175k
$255k
$251,560 | $118,515 | $840 | 82% | 2 | 4 | 28 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (66) | Profile | |
$208,861 | $125,372 | $942 | 60.8% | 2 | 4 | 81 | 2 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (256) | Profile | |
$190,509 | $121,956 | $977 | 53.4% | 2 | 4 | 63 | 2 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (154) | Profile | |
$180,088 | $111,537 | $819 | 60.2% | 2 | 4 | 84 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (201) | — | |
$176,284 | $112,365 | $821 | 58.8% | 2 | 4 | 76 | 2 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (327) | Profile |
Seasonality
Break-even
$5,390/mo
Avg profit / month
$2,802/mo
Best profit month
Aug $15,381
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
36.08%
Cap Rate
14.87%