57 Carson Rd Calais, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$43,399
Annual Revenue
Median of 7 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $305
- Occupancy
- 39%
$10k
$55k
$105k
$155k
$151,726 | $104,469 | $1,399 | 29.7% | 4 | 16 | 24 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$125,326 | $87,200 | $1,092 | 31.4% | 4 | 16 | 23 | 12 | 3 | $150 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.92 (13) | Profile | |
$44,883 | $22,777 | $317 | 38.8% | 2 | 4 | 42 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$43,399 | $18,767 | $313 | 38% | 3 | 6 | 63 | 4 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (36) | Profile | |
$41,822 | $23,460 | $287 | 40% | 3 | 6 | 98 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (26) | — |
Seasonality
Break-even
$3,311/mo
Avg profit / month
$187/mo
Best profit month
Aug $5,174
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
5.5%
Cap Rate
7.68%