580 Houlton Rd Westfield, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$32,832
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $181
- Occupancy
- 50%
$10k
$35k
$60k
$90k
$87,180 | $43,621 | $300 | 79.6% | 4 | 8 | 18 | 5 | 3 | $207 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (34) | Profile | |
$54,174 | $15,700 | $181 | 82.2% | 2 | 4 | 59 | 2 | 1 | $30 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (71) | Profile | |
$45,940 | $19,217 | $218 | 57.8% | 4 | 8 | 32 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$43,158 | $22,858 | $243 | 48.6% | 4 | 9 | 56 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (37) | Profile | |
$41,079 | $23,354 | $256 | 44% | 3 | 7 | 16 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (12) | — |
Seasonality
Break-even
$3,395/mo
Avg profit / month
-$735/mo
Best profit month
Aug $1,844
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.48%
Cap Rate
3.7%