83 Sandy Acres Dr Sullivan, Maine
3 bed • 2 bath • 8 guests
Purchase Price
Est. $NaN/mo
$73,140
Annual Revenue
Median of 25 comps selected by Adam, creator of this analysis.
- Avg Daily Rate
- $399
- Occupancy
- 50%
$5k
$55k
$100k
$150k
$149,666 | $68,336 | $660 | 62.1% | 3 | 8 | 78 | 4 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (82) | Profile | |
$92,520 | $60,980 | $468 | 54.2% | 3 | 6 | 72 | 3 | 1 | $80 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (151) | Profile | |
$92,258 | $54,180 | $371 | 68.1% | 3 | 5 | 77 | 3 | 2 | $176 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (102) | Profile | |
$89,146 | $40,867 | $382 | 64% | 3 | 6 | 71 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (63) | — | |
$79,738 | $50,557 | $410 | 53.3% | 3 | 6 | 77 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (32) | — |
Seasonality
Break-even
$4,298/mo
Avg profit / month
$1,341/mo
Best profit month
Aug $9,379
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
21.7%
Cap Rate
11.68%