826 Waterville Rd Unity, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$36,545
Annual Revenue
Median of 15 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $240
- Occupancy
- 42%
$10k
$25k
$45k
$65k
$66,250 | $39,659 | $284 | 63.9% | 2 | 7 | 52 | 4 | 2 | $83 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (199) | Profile | |
$63,346 | $33,448 | $381 | 45.5% | 3 | 9 | 99 | 5 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (20) | Profile | |
$46,589 | $26,941 | $310 | 41.1% | 3 | 9 | 90 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$45,742 | $24,191 | $216 | 58.1% | 2 | 4 | 85 | 3 | 1 | $85 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (73) | Profile | |
$41,459 | $25,846 | $259 | 43.9% | 2 | 4 | 33 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.94 (18) | Profile |
Seasonality
Break-even
$3,727/mo
Avg profit / month
-$850/mo
Best profit month
Aug $2,124
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-10.57%
Cap Rate
3.74%