58 ME-9A Wells, Maine
3 bed • 1 bath • 7 guests
Purchase Price
Est. $NaN/mo
$79,530
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $469
- Occupancy
- 46%
$5k
$40k
$80k
$115k
$115,603 | $44,400 | $618 | 51.2% | 4 | 14 | 79 | 6 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (37) | Profile | |
$104,130 | $53,770 | $451 | 63.3% | 3 | 10 | 76 | 7 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$98,308 | $73,723 | $571 | 47.2% | 3 | 7 | 47 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.85 (60) | Profile | |
$97,982 | $56,902 | $564 | 47.6% | 4 | 8 | 72 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.63 (16) | Profile | |
$90,901 | $60,156 | $716 | 34.8% | 4 | 12 | 72 | 6 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (36) | Profile |
Seasonality
Break-even
$4,951/mo
Avg profit / month
$1,375/mo
Best profit month
Aug $11,416
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
18.16%
Cap Rate
10.73%