79 Boggy Brk Rd Ellsworth, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$65,204
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 42%
$5k
$55k
$105k
$155k
$154,096 | $53,752 | $830 | 50.9% | 3 | 13 | 91 | 11 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (17) | Profile | |
$152,624 | $48,393 | $645 | 64.8% | 3 | 8 | 97 | 5 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (32) | Profile | |
$134,042 | $42,958 | $562 | 65.3% | 3 | 6 | 55 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$126,978 | $49,710 | $536 | 64.9% | 3 | 6 | 57 | 4 | 1 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (51) | Profile | |
$99,896 | $70,190 | $536 | 51% | 3 | 6 | 52 | 4 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile |
Seasonality
Break-even
$4,306/mo
Avg profit / month
$558/mo
Best profit month
Aug $7,491
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
9.25%
Cap Rate
8.6%