518 Betts Rd Orrington, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$53,545
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $338
- Occupancy
- 43%
$5k
$45k
$80k
$125k
$122,181 | $59,459 | $577 | 58% | 3 | 8 | 54 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 2.5 (1) | — | |
$110,714 | $52,276 | $524 | 57.9% | 3 | 8 | 52 | 7 | 1 | $135 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (127) | Profile | |
$92,935 | $44,500 | $834 | 30.5% | 3 | 7 | 39 | 5 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (136) | Profile | |
$73,135 | $32,471 | $584 | 34.3% | 3 | 10 | 52 | 13 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (50) | Profile | |
$70,276 | $52,545 | $555 | 34.7% | 3 | 12 | 39 | 7 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (175) | Profile |
Seasonality
Break-even
$4,168/mo
Avg profit / month
$105/mo
Best profit month
Aug $6,196
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.06%
Cap Rate
7.09%