72 Boynton St Richmond, Maine
4 bed • 1.5 bath • 10 guests
Purchase Price
Est. $NaN/mo
$42,312
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $476
- Occupancy
- 24%
$5k
$35k
$65k
$100k
$96,769 | $59,942 | $1,518 | 17.5% | 4 | 8 | 113 | 7 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile | |
$72,340 | $47,793 | $1,474 | 13.4% | 4 | 10 | 99 | 0 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 3 (0) | — | |
$60,794 | $39,607 | $452 | 36.9% | 3 | 6 | 53 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (77) | — | |
$60,161 | $7,282 | $1,135 | 14.5% | 4 | 8 | 115 | 4 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — | |
$48,962 | $32,244 | $444 | 30.2% | 3 | 6 | 48 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (1) | — |
Seasonality
Break-even
$3,728/mo
Avg profit / month
-$491/mo
Best profit month
Aug $1,839
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-5.55%
Cap Rate
4.93%