8 Fall Line Dr Newry, Maine
1 bed • 1 bath • 4 guests
Purchase Price
Est. $NaN/mo
$43,429
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $334
- Occupancy
- 36%
$5k
$30k
$55k
$85k
$83,276 | $36,249 | $397 | 57.5% | 1 | 6 | 36 | 5 | 1 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.98 (92) | Profile | |
$74,149 | $30,584 | $369 | 55% | 1 | 6 | 72 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (27) | Profile | |
$58,013 | $16,924 | $355 | 44.7% | 1 | 5 | 11 | 2 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (32) | Profile | |
$55,149 | $8,630 | $370 | 40.8% | 1 | 5 | 15 | 3 | 1 | $0 | ✅ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.87 (53) | Profile | |
$52,928 | $35,895 | $435 | 33.3% | 1 | 5 | 74 | 3 | 1 | $150 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.94 (32) | Profile |
Seasonality
Break-even
$4,014/mo
Avg profit / month
-$633/mo
Best profit month
Aug $2,155
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-7.14%
Cap Rate
4.69%