7 Hunton Loop Livermore Falls, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$54,457
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $413
- Occupancy
- 36%
$5k
$55k
$105k
$160k
$158,793 | $101,257 | $725 | 60% | 3 | 10 | 46 | 4 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$124,272 | $72,855 | $575 | 59.2% | 3 | 10 | 47 | 9 | 1 | $170 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (212) | Profile | |
$89,337 | $39,071 | $405 | 60.4% | 3 | 6 | 28 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (67) | Profile | |
$74,558 | $14,689 | $550 | 37.2% | 3 | 6 | 27 | 3 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (3) | — | |
$60,532 | $32,973 | $422 | 39.3% | 3 | 8 | 60 | 5 | 1 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (30) | Profile |
Seasonality
Break-even
$3,557/mo
Avg profit / month
$751/mo
Best profit month
Aug $5,205
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
16.01%
Cap Rate
10.35%