538 Durham Bridge Rd Newport, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$46,153
Annual Revenue
Median of 19 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 43%
$0k
$25k
$45k
$65k
$65,622 | $19,229 | $331 | 54.3% | 3 | 8 | 62 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (46) | — | |
$65,226 | $15,028 | $206 | 86.7% | 3 | 6 | 43 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (78) | Profile | |
$60,212 | $26,110 | $366 | 45% | 3 | 6 | 41 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (13) | Profile | |
$59,576 | $38,675 | $465 | 35.1% | 3 | 8 | 53 | 5 | 2 | $159 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (36) | Profile | |
$56,794 | $31,045 | $298 | 52.2% | 2 | 6 | 60 | 3 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (242) | Profile |
Seasonality
Break-even
$3,660/mo
Avg profit / month
-$473/mo
Best profit month
Aug $2,884
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.73%
Cap Rate
4.94%