61 Bill Luce Rd Washington, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$51,313
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $345
- Occupancy
- 41%
$10k
$40k
$75k
$110k
$107,048 | $53,039 | $629 | 46.6% | 3 | 12 | 101 | 7 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$85,880 | $52,077 | $719 | 32.7% | 3 | 11 | 62 | 7 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$68,531 | $34,118 | $235 | 79.9% | 3 | 8 | 21 | 5 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.59 (39) | Profile | |
$66,088 | $10,792 | $425 | 42.6% | 3 | 5 | 82 | 3 | 1 | $150 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.96 (28) | Profile | |
$59,525 | $43,086 | $304 | 53.7% | 3 | 6 | 54 | 3 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (29) | Profile |
Seasonality
Break-even
$4,250/mo
Avg profit / month
-$463/mo
Best profit month
Aug $3,452
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-4.22%
Cap Rate
5.33%