59 Ross Ave Thomaston, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$56,490
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $396
- Occupancy
- 39%
$0k
$30k
$60k
$95k
$91,537 | $48,826 | $428 | 58.6% | 2 | 5 | 46 | 3 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (77) | Profile | |
$89,966 | $39,346 | $549 | 44.9% | 4 | 6 | 80 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$81,718 | $33,869 | $555 | 40.3% | 4 | 10 | 136 | 4 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.55 (62) | Profile | |
$77,405 | $34,985 | $672 | 31.6% | 4 | 8 | 35 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (0) | — | |
$69,298 | $38,131 | $498 | 38.2% | 3 | 8 | 29 | 5 | 2 | $336 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (27) | Profile |
Seasonality
Break-even
$3,989/mo
Avg profit / month
$361/mo
Best profit month
Aug $4,857
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
7.1%
Cap Rate
8.07%