53 Belfast Rd Northport, Maine
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$55,987
Annual Revenue
Median of 14 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $461
- Occupancy
- 33%
$10k
$50k
$90k
$130k
$131,128 | $90,103 | $801 | 44.9% | 4 | 10 | 60 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.85 (272) | Profile | |
$102,275 | $38,660 | $682 | 41.1% | 4 | 8 | 109 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile | |
$74,374 | $17,432 | $432 | 47.1% | 4 | 9 | 59 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (49) | Profile | |
$65,477 | $34,858 | $1,360 | 13.2% | 4 | 10 | 167 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (45) | — | |
$61,861 | $41,178 | $868 | 19.5% | 4 | 8 | 108 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (36) | — |
Seasonality
Break-even
$4,352/mo
Avg profit / month
-$134/mo
Best profit month
Aug $2,959
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.08%
Cap Rate
6.33%