520 Newbury Neck Rd Surry, Maine
3 bed • 2.5 bath • 8 guests
Purchase Price
Est. $NaN/mo
$101,553
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $552
- Occupancy
- 50%
$10k
$110k
$205k
$310k
$311,464 | $156,939 | $1,738 | 49.1% | 4 | 10 | 68 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — | |
$276,944 | $138,852 | $1,509 | 50.3% | 4 | 10 | 65 | 7 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.96 (23) | Profile | |
$201,521 | $65,812 | $695 | 79.5% | 3 | 6 | 80 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (56) | Profile | |
$179,940 | $51,902 | $799 | 61.7% | 3 | 8 | 97 | 4 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (50) | Profile | |
$179,708 | $61,983 | $711 | 69.2% | 2 | 6 | 63 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ✅ | ⭐️ 4.97 (109) | Profile |
Seasonality
Break-even
$5,107/mo
Avg profit / month
$2,207/mo
Best profit month
Aug $11,478
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
28.94%
Cap Rate
13.36%