75 Curtis Rd Etna, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$36,205
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $272
- Occupancy
- 37%
$0k
$20k
$35k
$55k
$54,697 | $38,675 | $465 | 32.2% | 3 | 8 | 53 | 5 | 2 | $159 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (36) | Profile | |
$54,447 | $26,110 | $366 | 40.7% | 3 | 6 | 41 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (13) | Profile | |
$53,246 | $31,045 | $298 | 49% | 2 | 6 | 60 | 3 | 2 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (242) | Profile | |
$50,407 | $36,222 | $474 | 29.1% | 3 | 8 | 56 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (16) | — | |
$49,902 | $38,157 | $431 | 31.7% | 3 | 10 | 56 | 8 | 2 | $60 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (38) | Profile |
Seasonality
Break-even
$3,577/mo
Avg profit / month
-$858/mo
Best profit month
Aug $2,007
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-11.67%
Cap Rate
3.52%