5757 Windward Cir Dr Cutler, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$70,986
Annual Revenue
Median of 17 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 60%
$10k
$65k
$120k
$175k
$176,258 | $71,419 | $1,059 | 45.6% | 3 | 8 | 71 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (19) | Profile | |
$90,363 | $44,519 | $288 | 86.1% | 2 | 4 | 43 | 4 | 1 | $115 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (250) | Profile | |
$82,171 | $35,023 | $338 | 66.6% | 2 | 4 | 52 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (159) | Profile | |
$79,759 | $42,050 | $322 | 67.9% | 2 | 4 | 63 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (83) | — | |
$78,196 | $26,976 | $389 | 55.1% | 4 | 10 | 85 | 7 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (104) | Profile |
Seasonality
Break-even
$3,444/mo
Avg profit / month
$2,090/mo
Best profit month
Aug $9,977
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
54.62%
Cap Rate
20.79%