673 Mapleton Rd Mapleton, Maine
2 bed • 2 bath • 6 guests
Purchase Price
Est. $NaN/mo
$31,934
Annual Revenue
Median of 22 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $175
- Occupancy
- 50%
$5k
$20k
$40k
$55k
$55,293 | $15,700 | $181 | 83.9% | 2 | 4 | 59 | 2 | 1 | $30 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (71) | Profile | |
$42,222 | $23,354 | $256 | 45.3% | 3 | 7 | 16 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (12) | — | |
$41,959 | $23,336 | $208 | 55.2% | 3 | 6 | 55 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (5) | Profile | |
$41,510 | $21,014 | $174 | 65.3% | 2 | 4 | 33 | 4 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (131) | Profile | |
$39,510 | $17,433 | $193 | 56% | 2 | 5 | 37 | 3 | 1 | $25 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (10) | Profile |
Seasonality
Break-even
$2,840/mo
Avg profit / month
-$387/mo
Best profit month
Jul $1,951
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.16%
Cap Rate
4.42%