531 Westbrook St South Portland, Maine
2 bed • 1.5 bath • 6 guests
Purchase Price
Est. $NaN/mo
$70,522
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $378
- Occupancy
- 51%
$5k
$35k
$70k
$105k
$102,865 | $73,238 | $521 | 54.1% | 2 | 7 | 30 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (78) | Profile | |
$97,044 | $65,064 | $395 | 67.3% | 2 | 4 | 42 | 2 | 1 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (244) | Profile | |
$92,040 | $37,568 | $450 | 56% | 2 | 4 | 45 | 2 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (134) | Profile | |
$90,476 | $47,450 | $369 | 67.1% | 2 | 6 | 47 | 2 | 1 | $120 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (350) | Profile | |
$89,259 | $63,526 | $454 | 53.8% | 2 | 7 | 30 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 2.35 (14) | — |
Seasonality
Break-even
$4,884/mo
Avg profit / month
$642/mo
Best profit month
Aug $9,126
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.1%
Cap Rate
8.51%