51 High Pine Loop Rd Wells, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$56,479
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $316
- Occupancy
- 49%
$10k
$35k
$60k
$90k
$88,372 | $41,942 | $350 | 69.1% | 2 | 6 | 50 | 4 | 1 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (46) | Profile | |
$87,389 | $30,593 | $328 | 73% | 2 | 4 | 78 | 2 | 2 | $310 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (44) | Profile | |
$84,373 | $22,088 | $432 | 53.5% | 2 | 4 | 43 | 3 | 1 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (74) | Profile | |
$82,212 | $38,022 | $608 | 37.1% | 2 | 4 | 80 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (2) | — | |
$75,126 | $25,887 | $356 | 57.8% | 2 | 6 | 55 | 4 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.55 (64) | Profile |
Seasonality
Break-even
$4,612/mo
Avg profit / month
-$242/mo
Best profit month
Aug $6,470
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-1.24%
Cap Rate
6.07%