51 Pine Haven Terrace South Portland, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$67,625
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $453
- Occupancy
- 41%
$15k
$55k
$90k
$135k
$132,264 | $89,090 | $607 | 59.7% | 3 | 5 | 38 | 3 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (75) | Profile | |
$127,481 | $92,867 | $623 | 56% | 3 | 11 | 47 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (20) | Profile | |
$114,918 | $55,617 | $567 | 55.6% | 4 | 6 | 20 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (20) | Profile | |
$99,755 | $77,089 | $852 | 32.1% | 4 | 12 | 35 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (20) | — | |
$92,512 | $71,102 | $740 | 34.3% | 4 | 12 | 36 | 7 | 3 | $299 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (62) | Profile |
Seasonality
Break-even
$5,481/mo
Avg profit / month
$1,510/mo
Best profit month
Aug $12,605
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
17.38%
Cap Rate
10.51%