59 Oak Ln Wells, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$71,889
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $456
- Occupancy
- 43%
$10k
$60k
$110k
$160k
$160,719 | $45,242 | $1,315 | 33.5% | 3 | 8 | 56 | 4 | 2 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$106,539 | $53,770 | $451 | 64.8% | 3 | 10 | 76 | 7 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (20) | Profile | |
$105,044 | $47,893 | $544 | 52.9% | 3 | 8 | 96 | 6 | 2 | $225 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (58) | Profile | |
$100,458 | $73,723 | $571 | 48.2% | 3 | 7 | 47 | 4 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.85 (60) | Profile | |
$90,687 | $39,735 | $500 | 49.7% | 3 | 10 | 69 | 7 | 2 | $325 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.77 (30) | Profile |
Seasonality
Break-even
$5,718/mo
Avg profit / month
$2,402/mo
Best profit month
Aug $15,290
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
26.95%
Cap Rate
12.81%