66 Salty Marsh Dr Steuben, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$62,601
Annual Revenue
Median of 24 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $377
- Occupancy
- 45%
$10k
$50k
$90k
$130k
$130,712 | $59,302 | $870 | 41.2% | 2 | 6 | 37 | 2 | 2 | $450 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (40) | Profile | |
$130,279 | $89,927 | $748 | 47.7% | 4 | 6 | 42 | 5 | 3 | $400 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.88 (17) | Profile | |
$125,030 | $65,222 | $872 | 39.3% | 2 | 6 | 54 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (46) | — | |
$107,019 | $44,224 | $487 | 60.2% | 4 | 6 | 8 | 6 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (13) | Profile | |
$104,450 | $40,265 | $474 | 60.3% | 4 | 12 | 67 | 5 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (22) | Profile |
Seasonality
Break-even
$3,683/mo
Avg profit / month
$1,160/mo
Best profit month
Aug $8,063
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
23.82%
Cap Rate
12.31%