78 S Ridge Rd Palmyra, Maine
2 bed • 1 bath • 6 guests
Purchase Price
Est. $NaN/mo
$28,753
Annual Revenue
Median of 13 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $213
- Occupancy
- 37%
$10k
$30k
$50k
$75k
$73,914 | $23,459 | $358 | 56.6% | 2 | 6 | 84 | 4 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (66) | Profile | |
$33,426 | $14,701 | $233 | 39.3% | 2 | 6 | 62 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (113) | Profile | |
$32,551 | $10,928 | $167 | 53.4% | 2 | 6 | 79 | 2 | 1 | $50 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.67 (21) | Profile | |
$30,471 | $21,672 | $364 | 23% | 2 | 8 | 43 | 4 | 1 | $125 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (94) | Profile | |
$30,446 | $15,524 | $163 | 51.3% | 2 | 6 | 38 | 3 | 1 | $95 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (68) | Profile |
Seasonality
Break-even
$3,062/mo
Avg profit / month
-$862/mo
Best profit month
Aug $1,457
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-14.97%
Cap Rate
2.6%