79 Beech Rd Eliot, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$55,426
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $299
- Occupancy
- 51%
$15k
$40k
$65k
$90k
$89,297 | $34,703 | $306 | 79.9% | 1 | 2 | 56 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (48) | Profile | |
$73,995 | $41,168 | $374 | 54.2% | 1 | 4 | 27 | 2 | 1 | $125 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.98 (367) | Profile | |
$69,744 | $48,805 | $325 | 58.8% | 1 | 4 | 24 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (106) | Profile | |
$68,432 | $44,682 | $358 | 52.4% | 1 | 4 | 58 | 2 | 1 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (306) | Profile | |
$67,304 | $48,938 | $338 | 54.6% | 1 | 4 | 23 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (99) | Profile |
Seasonality
Break-even
$4,472/mo
Avg profit / month
-$184/mo
Best profit month
Jul $4,288
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.66%
Cap Rate
6.21%