81 Robinson Schoolhouse Rd Morrill, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$57,119
Annual Revenue
Median of 23 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $376
- Occupancy
- 42%
$10k
$55k
$105k
$155k
$151,632 | $93,205 | $709 | 58.6% | 3 | 6 | 32 | 3 | 2 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (53) | Profile | |
$113,776 | $39,063 | $731 | 42.6% | 3 | 6 | 108 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (46) | Profile | |
$105,999 | $50,737 | $347 | 83.7% | 3 | 6 | 69 | 3 | 2 | $0 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.93 (259) | Profile | |
$105,967 | $43,815 | $682 | 42.6% | 3 | 6 | 161 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (50) | — | |
$99,508 | $39,096 | $963 | 28.3% | 3 | 10 | 167 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (25) | — |
Seasonality
Break-even
$4,428/mo
Avg profit / month
$116/mo
Best profit month
Aug $4,813
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
3.04%
Cap Rate
7.09%