762 W Rd Portage Lake, Maine
3 bed • 1 bath • 8 guests
Purchase Price
Est. $NaN/mo
$24,912
Annual Revenue
Median of 16 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $204
- Occupancy
- 34%
$0k
$20k
$40k
$60k
$57,071 | $33,090 | $239 | 65.4% | 2 | 4 | 26 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$48,411 | $17,356 | $250 | 53% | 3 | 10 | 84 | 4 | 1 | $100 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (18) | Profile | |
$39,981 | $17,696 | $428 | 25.6% | 4 | 10 | 150 | 6 | 3 | $225 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$39,794 | $19,606 | $208 | 52.5% | 3 | 6 | 64 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (17) | — | |
$39,529 | $19,404 | $204 | 53.2% | 3 | 6 | 71 | 3 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.95 (20) | Profile |
Seasonality
Break-even
$3,032/mo
Avg profit / month
-$1,177/mo
Best profit month
Aug $487
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-19.83%
Cap Rate
1.29%