64 Pearce Ave Houlton, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$26,048
Annual Revenue
Median of 11 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $185
- Occupancy
- 39%
$5k
$20k
$40k
$55k
$56,023 | $33,447 | $365 | 42.1% | 4 | 11 | 93 | 10 | 2 | $130 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (66) | Profile | |
$37,988 | $18,773 | $187 | 55.8% | 2 | 8 | 42 | 4 | 1 | $50 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (105) | Profile | |
$30,671 | $17,272 | $169 | 49.7% | 2 | 5 | 39 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (43) | Profile | |
$30,431 | $13,779 | $295 | 28.2% | 2 | 4 | 75 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.89 (9) | Profile | |
$29,297 | $13,695 | $226 | 35.5% | 4 | 8 | 30 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — |
Seasonality
Break-even
$3,201/mo
Avg profit / month
-$1,117/mo
Best profit month
Aug $902
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-17.45%
Cap Rate
1.94%